Synlogic, Inc. (SYBX) DCF Valuation

Synlogic, Inc. (SYBX) 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

Synlogic, Inc. (SYBX) 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:

Save time and improve precision with our [SYBX] DCF Calculator! Packed with real data from Synlogic, Inc. and customizable assumptions, this tool enables you to forecast, analyze, and value Synlogic, Inc. like a seasoned investor.


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 2.2 .5 1.8 1.2 3.4 4.1 5.1 6.3 7.7 9.5
Revenue Growth, % 0 -75.49 221.83 -32.73 185.68 22.95 22.95 22.95 22.95 22.95
EBITDA -47.3 -57.8 -58.1 -63.6 -55.2 -4.1 -5.1 -6.3 -7.7 -9.5
EBITDA, % -2125.9 -10611.01 -3313.34 -5391.95 -1636.34 -100 -100 -100 -100 -100
Depreciation 2.7 2.6 2.4 3.8 2.0 3.8 4.7 5.7 7.1 8.7
Depreciation, % 121.49 483.67 139.28 321.53 58.08 91.62 91.62 91.62 91.62 91.62
EBIT -50.0 -60.5 -60.6 -67.4 -57.1 -4.1 -5.1 -6.3 -7.7 -9.5
EBIT, % -2247.39 -11094.68 -3452.62 -5713.47 -1694.42 -100 -100 -100 -100 -100
Total Cash 127.1 100.4 136.6 77.6 47.7 4.1 5.1 6.3 7.7 9.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 2.2 2.0 1.9 1.8 1.5 3.7 4.5 5.5 6.8 8.3
Accounts Payable, % 97.35 366.06 110.83 151.27 43.22 88.11 88.11 88.11 88.11 88.11
Capital Expenditure -1.3 -.4 -.7 -.7 -.2 -2.0 -2.4 -3.0 -3.6 -4.5
Capital Expenditure, % -56.25 -72.48 -38.71 -61.69 -6.35 -47.1 -47.1 -47.1 -47.1 -47.1
Tax Rate, % -0.02444646 -0.02444646 -0.02444646 -0.02444646 -0.02444646 -0.02444646 -0.02444646 -0.02444646 -0.02444646 -0.02444646
EBITAT -47.4 -57.8 -58.1 -66.1 -57.1 -4.0 -4.9 -6.1 -7.5 -9.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -43.7 -55.7 -56.4 -63.2 -55.7 .0 -1.8 -2.2 -2.8 -3.4
WACC, % 5.64 5.67 5.68 5.74 5.8 5.71 5.71 5.71 5.71 5.71
PV UFCF
SUM PV UFCF -8.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -94
Present Terminal Value -71
Enterprise Value -79
Net Debt -7
Equity Value -73
Diluted Shares Outstanding, MM 7
Equity Value Per Share -11.15

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SYBX financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Synlogic’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Data: Synlogic’s historical financial reports and pre-populated projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Instantly view Synlogic’s intrinsic value calculations as they update.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Synlogic, Inc. (SYBX) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Synlogic, Inc. (SYBX)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Synlogic's Calculator?

  • Accuracy: Utilizes real Synlogic (SYBX) financial data for precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of creating a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for assessing Synlogic, Inc. (SYBX) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions for Synlogic, Inc. (SYBX).
  • Consultants and Advisors: Equip clients with precise valuation insights regarding Synlogic, Inc. (SYBX) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling with Synlogic, Inc. (SYBX).
  • Biotech Enthusiasts: Gain insights into how biotech firms like Synlogic, Inc. (SYBX) are valued in the financial market.

What the Template Contains

  • Preloaded SYBX Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.