Tactile Systems Technology, Inc. (TCMD) DCF Valuation

Tactile Systems Technology, Inc. (TCMD) 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

Tactile Systems Technology, Inc. (TCMD) 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:

Discover the true value of Tactile Systems Technology, Inc. (TCMD) using our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes influence the valuation of Tactile Systems Technology, Inc. (TCMD) – all within an easy-to-use Excel template.


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 189.5 187.1 208.1 246.8 274.4 301.7 331.7 364.6 400.9 440.7
Revenue Growth, % 0 -1.25 11.18 18.61 11.2 9.94 9.94 9.94 9.94 9.94
EBITDA 14.0 -.8 1.9 -9.2 24.5 7.9 8.7 9.6 10.5 11.5
EBITDA, % 7.41 -0.44568 0.92234 -3.73 8.94 2.62 2.62 2.62 2.62 2.62
Depreciation 3.5 2.8 3.7 6.3 6.5 6.1 6.7 7.3 8.1 8.9
Depreciation, % 1.87 1.49 1.77 2.54 2.38 2.01 2.01 2.01 2.01 2.01
EBIT 10.5 -3.6 -1.8 -15.5 18.0 1.8 2.0 2.2 2.4 2.7
EBIT, % 5.54 -1.94 -0.84688 -6.27 6.56 0.60891 0.60891 0.60891 0.60891 0.60891
Total Cash 53.4 58.6 40.7 38.1 61.0 70.4 77.4 85.1 93.6 102.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 37.6 53.3 62.0 71.0 57.4
Account Receivables, % 19.86 28.47 29.78 28.75 20.9
Inventories 19.1 18.6 19.2 23.1 22.5 28.2 31.0 34.1 37.5 41.2
Inventories, % 10.06 9.92 9.24 9.37 8.21 9.36 9.36 9.36 9.36 9.36
Accounts Payable 3.8 4.2 5.0 10.0 6.7 7.9 8.7 9.6 10.5 11.6
Accounts Payable, % 2.03 2.24 2.41 4.05 2.43 2.63 2.63 2.63 2.63 2.63
Capital Expenditure -6.0 -2.3 -2.4 -1.9 -2.3 -4.3 -4.7 -5.2 -5.7 -6.3
Capital Expenditure, % -3.16 -1.22 -1.13 -0.77801 -0.84687 -1.43 -1.43 -1.43 -1.43 -1.43
Tax Rate, % -80.82 -80.82 -80.82 -80.82 -80.82 -80.82 -80.82 -80.82 -80.82 -80.82
EBITAT 10.3 -1.0 -9.1 -17.9 32.6 1.6 1.7 1.9 2.1 2.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -44.9 -15.3 -16.3 -21.5 47.6 -20.8 -6.0 -6.6 -7.3 -8.0
WACC, % 9.36 9.01 9.37 9.37 9.37 9.29 9.29 9.29 9.29 9.29
PV UFCF
SUM PV UFCF -39.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -8
Terminal Value -112
Present Terminal Value -72
Enterprise Value -111
Net Debt -11
Equity Value -101
Diluted Shares Outstanding, MM 23
Equity Value Per Share -4.34

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real TCMD financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Tactile Systems Technology’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

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Incorporates Tactile Systems Technology’s actual financial data for dependable valuation results.
  • Effortless Scenario Analysis: Easily explore various assumptions and analyze different outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Obtain the pre-built Excel file featuring Tactile Systems Technology, Inc.'s (TCMD) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and compare results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment approach.

Why Choose This Calculator for Tactile Systems Technology, Inc. (TCMD)?

  • User-Friendly Interface: Perfectly crafted for both newcomers and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Valuation: Monitor immediate updates to Tactile Systems Technology’s valuation with every input change.
  • Pre-Configured Data: Comes loaded with Tactile Systems Technology’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Assess Tactile Systems Technology, Inc.'s (TCMD) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation metrics of established companies like Tactile Systems Technology, Inc. (TCMD).
  • Consultants: Provide comprehensive valuation analyses for client projects.
  • Students and Educators: Utilize current data to enhance learning and application of valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes Tactile Systems Technology, Inc.'s (TCMD) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Tactile Systems Technology, Inc.'s (TCMD) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

Es wurden keine passenden Produkte gefunden.