Exicure, Inc. (XCUR) DCF Valuation

Exicure, Inc. (XCUR) 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

Exicure, Inc. (XCUR) 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:

Looking to assess the intrinsic value of Exicure, Inc.? Our XCUR DCF Calculator integrates real-world data with complete customization options, allowing you to adjust forecasts and enhance your investment strategies.


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 1.3 16.6 -.5 28.8 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 1181.87 -102.91 -6068.12 -100 -50 -50 -50 -50 -50
EBITDA -24.8 -22.6 -60.6 .1 -15.5 .0 .0 .0 .0 .0
EBITDA, % -1913.04 -136.33 12553.21 0.27059 100 0.05411781 0.05411781 0.05411781 0.05411781 0.05411781
Depreciation .7 1.4 1.8 1.9 1.4 .0 .0 .0 .0 .0
Depreciation, % 55.86 8.71 -368.32 6.44 100 14.2 14.2 14.2 14.2 14.2
EBIT -25.5 -24.1 -62.4 -1.8 -16.9 .0 .0 .0 .0 .0
EBIT, % -1968.9 -145.04 12921.53 -6.17 100 -1.23 -1.23 -1.23 -1.23 -1.23
Total Cash 110.8 82.1 39.1 8.6 .8 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 2.7 0.06621321 0 0 100
Inventories .0 3.0 .0 .5 .0 .0 .0 .0 .0 .0
Inventories, % 0 18.24 0 1.77 100 24 24 24 24 24
Accounts Payable 1.8 1.9 3.4 .4 1.6 .0 .0 .0 .0 .0
Accounts Payable, % 139.97 11.23 -706.63 1.25 100 22.5 22.5 22.5 22.5 22.5
Capital Expenditure -1.1 -3.2 -1.0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -83.49 -19.09 200.41 -0.0346909 100 -20.52 -20.52 -20.52 -20.52 -20.52
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -25.5 -24.1 -62.4 -1.9 -16.9 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.1 -28.8 -57.0 -3.7 -13.8 -1.6 .0 .0 .0 .0
WACC, % 10.23 10.23 10.23 10.23 10.23 10.23 10.23 10.23 10.23 10.23
PV UFCF
SUM PV UFCF -1.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -1
Net Debt 6
Equity Value -7
Diluted Shares Outstanding, MM 8
Equity Value Per Share -0.91

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Exicure, Inc.’s (XCUR) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Exicure, Inc. (XCUR).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Exicure, Inc. (XCUR).
  • Interactive Dashboard and Charts: Visual representations highlight key valuation metrics for straightforward analysis.

How It Works

  • 1. Download the Template: Get the Excel file containing Exicure, Inc.'s (XCUR) preloaded data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Instant Results: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making.

Why Choose This Calculator for Exicure, Inc. (XCUR)?

  • Accuracy: Utilizes real Exicure financials for precise data representation.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users with varying levels of financial modeling expertise.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments related to Exicure, Inc. (XCUR).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Exicure, Inc. (XCUR) 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 Exicure, Inc. (XCUR) are valued in the financial markets.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Exicure, Inc. (XCUR) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models demonstrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
  • Key Ratios: Incorporates profitability, leverage, and efficiency ratios for Exicure, Inc. (XCUR).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.