Artivion, Inc. (AORT) DCF Valuation

Artivion, Inc. (AORT) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Artivion, Inc. (AORT) 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:

Explore the financial potential of Artivion, Inc. (AORT) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Artivion, Inc. (AORT) and enhance your investment approach.


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 276.2 253.2 298.8 313.8 354.0 378.3 404.4 432.2 461.9 493.6
Revenue Growth, % 0 -8.32 18.01 5 12.82 6.88 6.88 6.88 6.88 6.88
EBITDA 40.0 20.2 25.0 19.7 26.9 33.8 36.2 38.7 41.3 44.2
EBITDA, % 14.47 7.99 8.38 6.29 7.59 8.94 8.94 8.94 8.94 8.94
Depreciation 23.3 27.9 24.0 22.4 23.1 31.1 33.3 35.6 38.0 40.6
Depreciation, % 8.44 11 8.02 7.15 6.52 8.23 8.23 8.23 8.23 8.23
EBIT 16.7 -7.6 1.1 -2.7 3.8 2.7 2.9 3.1 3.3 3.5
EBIT, % 6.03 -3.01 0.35605 -0.86364 1.07 0.71693 0.71693 0.71693 0.71693 0.71693
Total Cash 34.3 62.0 55.0 39.4 58.9 63.9 68.3 73.0 78.0 83.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 55.9 48.8 58.1 69.6 74.1
Account Receivables, % 20.22 19.25 19.44 22.18 20.94
Inventories 53.1 73.0 77.0 74.5 82.0 91.3 97.6 104.3 111.5 119.2
Inventories, % 19.21 28.84 25.76 23.74 23.16 24.14 24.14 24.14 24.14 24.14
Accounts Payable 9.8 9.6 10.4 12.0 13.3 13.9 14.9 15.9 17.0 18.2
Accounts Payable, % 3.55 3.8 3.48 3.83 3.76 3.68 3.68 3.68 3.68 3.68
Capital Expenditure -8.1 -7.3 -13.1 -10.7 -7.4 -11.9 -12.7 -13.6 -14.5 -15.5
Capital Expenditure, % -2.92 -2.89 -4.38 -3.41 -2.1 -3.14 -3.14 -3.14 -3.14 -3.14
Tax Rate, % -42.18 -42.18 -42.18 -42.18 -42.18 -42.18 -42.18 -42.18 -42.18 -42.18
EBITAT 17.4 -7.4 1.1 -3.5 5.4 2.7 2.9 3.1 3.3 3.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -66.5 .1 -.6 .9 10.3 10.1 12.8 13.7 14.6 15.6
WACC, % 11.39 11.34 11.39 11.39 11.39 11.38 11.38 11.38 11.38 11.38
PV UFCF
SUM PV UFCF 48.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 16
Terminal Value 220
Present Terminal Value 129
Enterprise Value 177
Net Debt 299
Equity Value -123
Diluted Shares Outstanding, MM 41
Equity Value Per Share -3.02

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AORT 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 effects of your inputs on Artivion’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

  • 🔍 Real-Life AORT Financials: Pre-filled historical and projected data for Artivion, Inc. (AORT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Artivion’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Artivion’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Artivion, Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions regarding Artivion, Inc. (AORT).

Why Choose Artivion, Inc. (AORT)?

  • Save Time: Quickly access advanced solutions without starting from scratch.
  • Enhance Precision: Dependable data and methodologies minimize valuation errors.
  • Completely Customizable: Adjust the tools to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive visuals and outputs facilitate straightforward analysis of results.
  • Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Finance Students: Explore advanced valuation methodologies and practice with actual market data for Artivion, Inc. (AORT).
  • Academics: Integrate industry-standard valuation models into your lectures or research focused on Artivion, Inc. (AORT).
  • Investors: Validate your investment strategies and evaluate valuation scenarios for Artivion, Inc. (AORT).
  • Analysts: Enhance your analysis efficiency with a ready-to-use, customizable DCF model tailored for Artivion, Inc. (AORT).
  • Small Business Owners: Understand the analytical approaches used for large public firms like Artivion, Inc. (AORT).

What the Template Contains

  • Pre-Filled DCF Model: Artivion, Inc.’s (AORT) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Artivion, Inc.’s (AORT) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.