RadNet, Inc. (RDNT) DCF Valuation

RadNet, Inc. (RDNT) 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

RadNet, Inc. (RDNT) 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:

Optimize your time and improve precision with our [Symbol] DCF Calculator! With genuine RadNet data and customizable assumptions, this tool empowers you to forecast, analyze, and value RadNet, Inc. (RDNT) as if you were a professional 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 1,154.2 1,071.8 1,315.1 1,430.1 1,616.6 1,767.6 1,932.6 2,113.1 2,310.4 2,526.1
Revenue Growth, % 0 -7.13 22.69 8.74 13.05 9.34 9.34 9.34 9.34 9.34
EBITDA 225.2 199.7 278.4 278.5 292.8 342.6 374.5 409.5 447.7 489.6
EBITDA, % 19.51 18.64 21.17 19.48 18.11 19.38 19.38 19.38 19.38 19.38
Depreciation 147.4 154.7 170.7 184.7 189.5 229.2 250.6 274.0 299.5 327.5
Depreciation, % 12.78 14.43 12.98 12.92 11.72 12.97 12.97 12.97 12.97 12.97
EBIT 77.7 45.0 107.7 93.8 103.3 113.4 124.0 135.5 148.2 162.0
EBIT, % 6.73 4.2 8.19 6.56 6.39 6.41 6.41 6.41 6.41 6.41
Total Cash 40.2 102.0 134.6 127.8 342.6 188.6 206.3 225.5 246.6 269.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 156.0 135.4 140.4 185.3 189.0
Account Receivables, % 13.52 12.63 10.68 12.96 11.69
Inventories 2.0 .0 .0 .0 .0 .6 .7 .7 .8 .9
Inventories, % 0.17684 0.0000000933 0 0 0 0.03536715 0.03536715 0.03536715 0.03536715 0.03536715
Accounts Payable 64.3 70.1 86.5 102.7 122.9 118.3 129.3 141.4 154.6 169.1
Accounts Payable, % 5.57 6.54 6.57 7.18 7.6 6.69 6.69 6.69 6.69 6.69
Capital Expenditure -101.3 -125.4 -220.7 -249.4 -176.6 -232.0 -253.7 -277.3 -303.2 -331.6
Capital Expenditure, % -8.78 -11.7 -16.78 -17.44 -10.92 -13.13 -13.13 -13.13 -13.13 -13.13
Tax Rate, % 92.16 92.16 92.16 92.16 92.16 92.16 92.16 92.16 92.16 92.16
EBITAT 61.4 92.2 81.1 73.4 8.1 77.2 84.4 92.3 100.9 110.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 13.8 149.9 42.4 -20.0 37.5 40.8 72.0 78.7 86.0 94.1
WACC, % 10.47 10.69 10.43 10.46 9.69 10.35 10.35 10.35 10.35 10.35
PV UFCF
SUM PV UFCF 270.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 98
Terminal Value 1,542
Present Terminal Value 942
Enterprise Value 1,213
Net Debt 1,149
Equity Value 64
Diluted Shares Outstanding, MM 65
Equity Value Per Share 0.99

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: RadNet, Inc.'s (RDNT) financial data pre-filled to enhance your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and optimizing efficiency.

Key Features

  • Comprehensive Historical Data: RadNet, Inc.'s (RDNT) past financial statements and pre-filled projections.
  • Customizable Variables: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Watch RadNet, Inc.'s (RDNT) intrinsic value update instantly.
  • Intuitive Visual Representations: Dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based RDNT DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates RadNet’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
  5. Analyze and Decide: Leverage the results to inform your investment or financial decisions.

Why Choose This Calculator for RadNet, Inc. (RDNT)?

  • Accurate Data: Up-to-date RadNet financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-made calculations save you from starting from scratch.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the healthcare sector.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use RadNet, Inc. (RDNT)?

  • Healthcare Investors: Make informed investment choices with advanced analytics tailored for the healthcare sector.
  • Market Analysts: Streamline your analysis process with customizable models specific to RadNet's operations.
  • Consultants: Easily modify resources for client discussions or strategic presentations regarding RadNet.
  • Healthcare Enthusiasts: Enhance your knowledge of the radiology market through practical insights and case studies.
  • Educators and Students: Utilize it as an effective educational resource in healthcare finance courses.

What the Template Contains

  • Historical Data: Includes RadNet, Inc.'s (RDNT) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate RadNet, Inc.'s (RDNT) 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 RadNet, Inc.'s (RDNT) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

Es wurden keine passenden Produkte gefunden.