Champions Oncology, Inc. (CSBR) 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
Champions Oncology, Inc. (CSBR) Bundle
If you're an investor or analyst, the Champions Oncology, Inc. (CSBR) DCF Calculator is the perfect tool for accurate valuation. Loaded with real data from Champions Oncology, you can adjust forecasts and observe the effects in real time.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32.1 | 41.0 | 49.1 | 53.9 | 50.2 | 56.5 | 63.5 | 71.5 | 80.5 | 90.6 |
| Revenue Growth, % | 0 | 27.76 | 19.66 | 9.69 | -6.9 | 12.55 | 12.55 | 12.55 | 12.55 | 12.55 |
| EBITDA | -.7 | .4 | 2.2 | -2.1 | -5.1 | -1.2 | -1.4 | -1.5 | -1.7 | -2.0 |
| EBITDA, % | -2.29 | 0.89181 | 4.55 | -3.84 | -10.08 | -2.15 | -2.15 | -2.15 | -2.15 | -2.15 |
| Depreciation | 1.2 | 1.6 | 2.4 | 3.2 | 1.9 | 2.5 | 2.8 | 3.2 | 3.6 | 4.0 |
| Depreciation, % | 3.82 | 3.85 | 4.91 | 5.94 | 3.72 | 4.45 | 4.45 | 4.45 | 4.45 | 4.45 |
| EBIT | -2.0 | -1.2 | -.2 | -5.3 | -6.9 | -3.7 | -4.2 | -4.7 | -5.3 | -6.0 |
| EBIT, % | -6.11 | -2.96 | -0.3645 | -9.78 | -13.8 | -6.6 | -6.6 | -6.6 | -6.6 | -6.6 |
| Total Cash | 8.3 | 4.7 | 9.0 | 10.1 | 2.6 | 9.0 | 10.1 | 11.4 | 12.8 | 14.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.8 | 7.0 | 9.5 | 8.0 | 9.5 | 9.6 | 10.8 | 12.2 | 13.7 | 15.4 |
| Account Receivables, % | 14.85 | 17.02 | 19.37 | 14.87 | 18.99 | 17.02 | 17.02 | 17.02 | 17.02 | 17.02 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000003113034 | 0 | 0 | 0.000001856321 | 0 | 0.000000994 | 0.000000994 | 0.000000994 | 0.000000994 | 0.000000994 |
| Accounts Payable | 3.1 | 1.9 | 2.9 | 5.3 | 5.8 | 4.7 | 5.3 | 6.0 | 6.7 | 7.6 |
| Accounts Payable, % | 9.77 | 4.62 | 5.84 | 9.9 | 11.56 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 |
| Capital Expenditure | -2.2 | -3.3 | -2.4 | -2.9 | -.8 | -3.0 | -3.4 | -3.8 | -4.3 | -4.8 |
| Capital Expenditure, % | -6.91 | -7.99 | -4.85 | -5.33 | -1.67 | -5.35 | -5.35 | -5.35 | -5.35 | -5.35 |
| Tax Rate, % | 0.43788 | 0.43788 | 0.43788 | 0.43788 | 0.43788 | 0.43788 | 0.43788 | 0.43788 | 0.43788 | 0.43788 |
| EBITAT | -2.1 | -1.1 | -.2 | -5.3 | -6.9 | -3.6 | -4.0 | -4.6 | -5.1 | -5.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.7 | -6.2 | -1.7 | -1.0 | -6.9 | -5.3 | -5.2 | -5.9 | -6.6 | -7.5 |
| WACC, % | 6.63 | 6.6 | 6.62 | 6.63 | 6.63 | 6.62 | 6.62 | 6.62 | 6.62 | 6.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -25.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -8 | |||||||||
| Terminal Value | -165 | |||||||||
| Present Terminal Value | -119 | |||||||||
| Enterprise Value | -144 | |||||||||
| Net Debt | 5 | |||||||||
| Equity Value | -149 | |||||||||
| Diluted Shares Outstanding, MM | 14 | |||||||||
| Equity Value Per Share | -11.01 |
What You Will Get
- Real Champions Oncology Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Champions Oncology, Inc. (CSBR).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Champions Oncology.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Champions Oncology’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Champions Oncology, Inc. (CSBR).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Champions Oncology.
Key Features
- Real-Time CSBR Data: Pre-filled with Champions Oncology's historical performance metrics and future growth estimates.
- Completely Adjustable Inputs: Modify revenue projections, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Clear, organized, and crafted for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring Champions Oncology, Inc.'s (CSBR) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including the intrinsic value of Champions Oncology, Inc. (CSBR).
- Step 5: Make well-informed investment choices or create reports based on the outputs.
Why Choose This Calculator for Champions Oncology, Inc. (CSBR)?
- Accurate Data: Up-to-date Champions Oncology financials provide trustworthy valuation outcomes.
- Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focusing on Champions Oncology.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Champions Oncology, Inc. (CSBR) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Champions Oncology, Inc. (CSBR).
- Consultants: Deliver professional valuation insights on Champions Oncology, Inc. (CSBR) to clients quickly and accurately.
- Business Owners: Understand how biotech companies like Champions Oncology, Inc. (CSBR) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Champions Oncology, Inc. (CSBR).
What the Template Contains
- Preloaded CSBR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.