Sintx Technologies, Inc. (SINT) DCF Valuation

Sintx Technologies, Inc. (SINT) 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

Sintx Technologies, Inc. (SINT) 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:

Engineered for accuracy, our [SINT] DCF Calculator empowers you to assess Sintx Technologies, Inc. valuation using real-world financial data, offering full flexibility to modify all essential parameters for enhanced projections.


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 .6 .6 .6 2.6 3.2 3.9 4.8 5.8 7.1
Revenue Growth, % 0 -13.79 2.02 -0.82508 337.1 21.85 21.85 21.85 21.85 21.85
EBITDA -4.3 -6.5 -8.6 -11.1 -6.6 -3.2 -3.9 -4.8 -5.8 -7.1
EBITDA, % -627.43 -1099.16 -1424.75 -1840.1 -251.24 -100 -100 -100 -100 -100
Depreciation .5 .5 .7 1.0 1.7 2.7 3.2 3.9 4.8 5.9
Depreciation, % 68.21 83.84 107.26 160.23 63.08 83.03 83.03 83.03 83.03 83.03
EBIT -4.8 -7.0 -9.3 -12.0 -8.3 -3.2 -3.9 -4.8 -5.8 -7.1
EBIT, % -695.65 -1183 -1532.01 -2000.33 -314.31 -100 -100 -100 -100 -100
Total Cash 1.8 25.4 14.3 6.2 3.3 3.2 3.9 4.8 5.8 7.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.9 1.9 .1 .3 .7
Account Receivables, % 269.96 319.36 16.83 54.58 26.08
Inventories .1 .1 .3 .3 .9 1.0 1.3 1.6 1.9 2.3
Inventories, % 15.38 16.67 50 47.25 33.8 32.62 32.62 32.62 32.62 32.62
Accounts Payable .2 .2 .2 .4 .6 1.3 1.5 1.9 2.3 2.8
Accounts Payable, % 27.72 32.66 39.77 72.21 24.21 39.31 39.31 39.31 39.31 39.31
Capital Expenditure -.1 -.4 -3.7 -1.4 -.5 -1.9 -2.4 -2.9 -3.5 -4.3
Capital Expenditure, % -21.34 -60.61 -617 -233.78 -20.18 -60.42 -60.42 -60.42 -60.42 -60.42
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -4.8 -7.3 -10.4 -16.5 -8.3 -3.2 -3.9 -4.8 -5.8 -7.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6.3 -7.2 -11.8 -16.9 -7.9 -3.2 -3.4 -4.1 -5.0 -6.1
WACC, % 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.57 4.57
PV UFCF
SUM PV UFCF -18.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -6
Terminal Value -243
Present Terminal Value -194
Enterprise Value -213
Net Debt 1
Equity Value -214
Diluted Shares Outstanding, MM 0
Equity Value Per Share -9,829.38

What You Will Get

  • Real SINT Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Sintx Technologies' future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Core Benefits

  • Accurate Sintx Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template containing Sintx Technologies, Inc. (SINT) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly observe the recalculated results, including Sintx Technologies, Inc.'s (SINT) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Sintx Technologies, Inc. (SINT)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your specific analysis needs.
  • Real-Time Valuation Changes: Monitor immediate updates to Sintx's valuation as you make adjustments.
  • Pre-Loaded Financial Data: Comes equipped with Sintx's latest financial information for fast evaluation.
  • Relied Upon by Experts: A go-to tool for investors and analysts aiming for informed decision-making.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and trustworthy valuation models for analyzing investments in Sintx Technologies, Inc. (SINT).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Offer clients precise valuation insights related to Sintx Technologies, Inc. (SINT).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how companies like Sintx Technologies, Inc. (SINT) are valued in the technology sector.

What the Template Contains

  • Pre-Filled DCF Model: Sintx Technologies’ financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Sintx Technologies’ profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.