uniQure N.V. (QURE) DCF Valuation

uniQure N.V. (QURE) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

uniQure N.V. (QURE) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate uniQure N.V.'s financial prospects like a professional! This (QURE) DCF Calculator provides pre-filled financial data and allows you to easily modify assumptions such as revenue growth, WACC, margins, and more to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 7.3 37.5 524.0 106.5 15.8 17.2 18.8 20.4 22.2 24.2
Revenue Growth, % 0 415.23 1296.82 -79.68 -85.12 8.8 8.8 8.8 8.8 8.8
EBITDA -113.8 -127.0 319.0 -108.0 -253.1 -11.7 -12.7 -13.8 -15.1 -16.4
EBITDA, % -1562.85 -338.46 60.88 -101.44 -1597.55 -67.82 -67.82 -67.82 -67.82 -67.82
Depreciation 6.6 10.6 7.3 8.5 11.9 7.0 7.6 8.3 9.0 9.8
Depreciation, % 90.65 28.38 1.39 8.02 75.11 40.71 40.71 40.71 40.71 40.71
EBIT -120.4 -137.6 311.7 -116.6 -265.0 -11.7 -12.8 -13.9 -15.1 -16.4
EBIT, % -1653.5 -366.84 59.48 -109.46 -1672.66 -68.1 -68.1 -68.1 -68.1 -68.1
Total Cash 377.8 244.9 556.3 352.8 617.9 17.2 18.8 20.4 22.2 24.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .9 6.6 58.8 102.4 4.2
Account Receivables, % 13.01 17.64 11.22 96.14 26.47
Inventories 4.7 4.3 10.5 6.9 12.0 5.5 6.0 6.6 7.1 7.8
Inventories, % 64.8 11.56 2.01 6.5 75.89 32.15 32.15 32.15 32.15 32.15
Accounts Payable 5.7 3.8 2.5 11.0 6.6 4.8 5.3 5.7 6.2 6.8
Accounts Payable, % 78.02 10.05 0.47748 10.32 41.57 28.09 28.09 28.09 28.09 28.09
Capital Expenditure -6.6 -9.5 -17.4 -17.7 -7.2 -6.3 -6.8 -7.4 -8.1 -8.8
Capital Expenditure, % -91.29 -25.28 -3.33 -16.61 -45.16 -36.33 -36.33 -36.33 -36.33 -36.33
Tax Rate, % -0.62664 -0.62664 -0.62664 -0.62664 -0.62664 -0.62664 -0.62664 -0.62664 -0.62664 -0.62664
EBITAT -124.1 -121.6 308.7 -115.2 -266.7 -11.4 -12.4 -13.5 -14.7 -16.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -124.1 -127.7 238.9 -155.9 -173.2 -7.4 -12.2 -13.2 -14.4 -15.7
WACC, % 11.74 11.24 11.7 11.69 11.74 11.62 11.62 11.62 11.62 11.62
PV UFCF
SUM PV UFCF -44.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -16
Terminal Value -166
Present Terminal Value -96
Enterprise Value -140
Net Debt -103
Equity Value -37
Diluted Shares Outstanding, MM 48
Equity Value Per Share -0.78

What You Will Get

  • Real QURE Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust discount rates, tax implications, revenue projections, and capital investments.
  • Dynamic Calculations: Automatically computes intrinsic value and NPV in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess uniQure’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life QURE Financials: Pre-filled historical and projected data for uniQure N.V. (QURE).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate uniQure’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize uniQure’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-formatted Excel file containing uniQure N.V.’s (QURE) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and analyze results immediately.
  • Make Decisions: Leverage the valuation outcomes to inform your investment approach.

Why Choose This Calculator for uniQure N.V. (QURE)?

  • Accurate Data: Access to up-to-date uniQure financials guarantees trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from square one.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on uniQure.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing portfolios involving uniQure N.V. (QURE).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in uniQure N.V. (QURE) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Biotech Enthusiasts: Gain insights into how biotech companies like uniQure N.V. (QURE) are valued in the financial markets.

What the Template Contains

  • Historical Data: Includes uniQure N.V.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate uniQure N.V.'s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of uniQure N.V.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.