Cutera, Inc. (CUTR) DCF Valuation

Cutera, Inc. (CUTR) 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

Cutera, Inc. (CUTR) 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:

Evaluate Cutera, Inc.'s (CUTR) financial outlook like an expert! This (CUTR) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, profit margins, and other critical assumptions to align with your projections.


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 181.7 147.7 231.3 252.4 212.4 228.9 246.7 265.9 286.7 309.0
Revenue Growth, % 0 -18.73 56.6 9.14 -15.86 7.79 7.79 7.79 7.79 7.79
EBITDA -10.5 -16.9 .1 -65.2 -140.9 -50.1 -54.0 -58.2 -62.7 -67.6
EBITDA, % -5.79 -11.44 0.02507891 -25.84 -66.37 -21.88 -21.88 -21.88 -21.88 -21.88
Depreciation 4.5 6.5 5.5 8.5 8.6 7.6 8.2 8.8 9.5 10.3
Depreciation, % 2.46 4.41 2.38 3.36 4.04 3.33 3.33 3.33 3.33 3.33
EBIT -15.0 -23.4 -5.4 -73.7 -149.5 -57.7 -62.2 -67.0 -72.3 -77.9
EBIT, % -8.24 -15.85 -2.35 -29.2 -70.41 -25.21 -25.21 -25.21 -25.21 -25.21
Total Cash 33.9 47.0 164.2 317.3 143.6 132.4 142.7 153.8 165.8 178.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 21.6 22.0 31.4 45.6 49.4
Account Receivables, % 11.86 14.87 13.6 18.05 23.27
Inventories 33.9 28.5 39.5 63.6 62.6 50.2 54.2 58.4 62.9 67.8
Inventories, % 18.67 19.3 17.08 25.21 29.48 21.95 21.95 21.95 21.95 21.95
Accounts Payable 12.7 6.7 7.9 33.7 19.8 17.2 18.6 20.0 21.6 23.2
Accounts Payable, % 6.98 4.53 3.41 13.37 9.34 7.52 7.52 7.52 7.52 7.52
Capital Expenditure -1.0 -1.3 -1.0 -22.7 -33.0 -12.1 -13.0 -14.0 -15.1 -16.3
Capital Expenditure, % -0.54537 -0.86604 -0.43888 -8.99 -15.54 -5.28 -5.28 -5.28 -5.28 -5.28
Tax Rate, % -0.95103 -0.95103 -0.95103 -0.95103 -0.95103 -0.95103 -0.95103 -0.95103 -0.95103 -0.95103
EBITAT -15.1 -23.9 -3.3 -75.2 -150.9 -53.2 -57.3 -61.8 -66.6 -71.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -54.4 -19.6 -18.1 -101.8 -192.1 -35.9 -67.6 -72.9 -78.6 -84.7
WACC, % 4.55 4.55 2.83 4.55 4.55 4.2 4.2 4.2 4.2 4.2
PV UFCF
SUM PV UFCF -296.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -86
Terminal Value -3,922
Present Terminal Value -3,193
Enterprise Value -3,490
Net Debt 288
Equity Value -3,778
Diluted Shares Outstanding, MM 20
Equity Value Per Share -189.98

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CUTR financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on Cutera’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 CUTR Data: Pre-filled with Cutera’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

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Cutera, Inc. (CUTR) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Cutera, Inc. (CUTR)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose the Cutera, Inc. (CUTR) Calculator?

  • Accuracy: Utilizes real Cutera financials for precise data insights.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Cutera, Inc. (CUTR)?

  • Investors: Gain insights and make informed decisions with advanced valuation tools tailored for Cutera, Inc. (CUTR).
  • Financial Analysts: Streamline your analysis with customizable models specifically designed for the healthcare sector.
  • Consultants: Efficiently modify presentations and reports to showcase Cutera, Inc. (CUTR) to your clients.
  • Finance Enthusiasts: Enhance your knowledge of the medical technology market through practical examples related to Cutera, Inc. (CUTR).
  • Educators and Students: Utilize this resource as a hands-on learning tool in courses focused on finance and healthcare investments.

What the Template Contains

  • Pre-Filled DCF Model: Cutera, Inc.’s (CUTR) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Cutera, Inc.’s (CUTR) 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.