Verastem, Inc. (VSTM) 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
Verastem, Inc. (VSTM) Bundle
Enhance your investment strategies with the Verastem, Inc. (VSTM) DCF Calculator! Utilize actual financial data from Verastem, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of Verastem, Inc. (VSTM).
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 | 17.5 | 88.5 | 2.1 | 2.6 | .0 | .0 | .0 | .0 | .0 | .0 |
Revenue Growth, % | 0 | 407.08 | -97.68 | 26.45 | -100 | -17.81 | -17.81 | -17.81 | -17.81 | -17.81 |
EBITDA | -126.6 | -50.4 | -61.0 | -71.6 | -83.2 | .0 | .0 | .0 | .0 | .0 |
EBITDA, % | -725.27 | -56.95 | -2972.33 | -2756.43 | 100 | -51.39 | -51.39 | -51.39 | -51.39 | -51.39 |
Depreciation | 2.0 | 1.3 | .2 | .1 | .1 | .0 | .0 | .0 | .0 | .0 |
Depreciation, % | 11.45 | 1.5 | 10.03 | 4.55 | 100 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 |
EBIT | -128.6 | -51.7 | -61.2 | -71.7 | -83.2 | .0 | .0 | .0 | .0 | .0 |
EBIT, % | -736.72 | -58.45 | -2982.37 | -2760.98 | 100 | -51.69 | -51.69 | -51.69 | -51.69 | -51.69 |
Total Cash | 75.5 | 141.2 | 100.3 | 87.9 | 137.1 | .0 | .0 | .0 | .0 | .0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 2.5 | .2 | .5 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables, % | 14.46 | 0.27001 | 25.13 | 1.19 | 100 | 28.21 | 28.21 | 28.21 | 28.21 | 28.21 |
Inventories | 3.1 | .0 | -100.8 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 17.74 | 0 | -4908.52 | 0 | 100 | 3.55 | 3.55 | 3.55 | 3.55 | 3.55 |
Accounts Payable | 9.7 | 1.9 | 2.3 | 4.9 | 7.2 | .0 | .0 | .0 | .0 | .0 |
Accounts Payable, % | 55.31 | 2.12 | 112.13 | 188.79 | 100 | 71.49 | 71.49 | 71.49 | 71.49 | 71.49 |
Capital Expenditure | .0 | .0 | -.2 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Capital Expenditure, % | -0.04010082 | -0.0372814 | -9.55 | 0 | 100 | -1.92 | -1.92 | -1.92 | -1.92 | -1.92 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | -145.8 | -51.9 | -69.7 | -71.7 | -83.2 | .0 | .0 | .0 | .0 | .0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -139.8 | -53.0 | 31.2 | -169.3 | -80.8 | -7.2 | .0 | .0 | .0 | .0 |
WACC, % | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 |
PV UFCF | ||||||||||
SUM PV UFCF | -6.7 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 0 | |||||||||
Terminal Value | 0 | |||||||||
Present Terminal Value | 0 | |||||||||
Enterprise Value | -7 | |||||||||
Net Debt | -36 | |||||||||
Equity Value | 30 | |||||||||
Diluted Shares Outstanding, MM | 22 | |||||||||
Equity Value Per Share | 1.34 |
What You Will Get
- Real VSTM Financial Data: Pre-filled with Verastem’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Verastem’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Real-Life VSTM Data: Pre-filled with Verastem’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the prebuilt Excel template with Verastem's data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Verastem's intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Verastem, Inc. (VSTM)?
- Accuracy: Utilizes real Verastem financial data to ensure precision.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Investors: Accurately estimate Verastem, Inc.'s (VSTM) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Verastem, Inc. (VSTM).
- Consultants: Quickly adapt the template for valuation reports specific to Verastem, Inc. (VSTM) for clients.
- Entrepreneurs: Gain insights into financial modeling practices employed by companies like Verastem, Inc. (VSTM).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Verastem, Inc. (VSTM).
What the Template Contains
- Historical Data: Includes Verastem, Inc.'s (VSTM) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Verastem, Inc.'s (VSTM) 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 Verastem, Inc.'s (VSTM) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.