Cryoport, Inc. (CYRX) DCF Valuation

Cryoport, Inc. (CYRX) 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

Cryoport, Inc. (CYRX) 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:

Simplify Cryoport, Inc. (CYRX) valuation with this customizable DCF Calculator! Featuring real Cryoport, Inc. (CYRX) financials and adjustable forecast inputs, you can test scenarios and uncover Cryoport, Inc. (CYRX) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2018		 AY2
2019		 AY3
2020		 AY4
2021		 AY5
2022		 FY1
2023		 FY2
2024		 FY3
2025		 FY4
2026		 FY5
2027
Revenue 33.9 78.7 222.6 237.3 233.3 352.7 533.4 806.7 1,219.9 1,844.7
Revenue Growth, % 0 131.86 182.87 6.59 -1.7 51.22 51.22 51.22 51.22 51.22
EBITDA -14.5 -20.3 -248.9 -6.2 -66.4 -140.8 -212.9 -321.9 -486.8 -736.2
EBITDA, % -42.68 -25.81 -111.81 -2.61 -28.45 -39.91 -39.91 -39.91 -39.91 -39.91
Depreciation 2.4 9.9 20.2 22.8 27.5 35.4 53.5 80.9 122.3 185.0
Depreciation, % 7.12 12.54 9.1 9.59 11.78 10.03 10.03 10.03 10.03 10.03
EBIT -16.9 -30.2 -269.2 -29.0 -93.8 -169.7 -256.7 -388.1 -587.0 -887.6
EBIT, % -49.8 -38.35 -120.91 -12.2 -40.23 -48.12 -48.12 -48.12 -48.12 -48.12
Total Cash 94.3 93.3 628.8 523.3 456.8 352.7 533.4 806.7 1,219.9 1,844.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.1 31.4 39.4 43.9 42.1
Account Receivables, % 20.91 39.87 17.7 18.48 18.04
Inventories .5 10.5 16.5 27.7 26.2 31.8 48.1 72.8 110.0 166.4
Inventories, % 1.4 13.39 7.41 11.66 11.23 9.02 9.02 9.02 9.02 9.02
Accounts Payable 2.5 24.3 27.7 27.0 26.1 51.7 78.2 118.3 178.8 270.4
Accounts Payable, % 7.36 30.93 12.44 11.4 11.17 14.66 14.66 14.66 14.66 14.66
Capital Expenditure -5.4 -9.7 -25.0 -24.2 -38.8 -46.8 -70.7 -106.9 -161.7 -244.5
Capital Expenditure, % -15.94 -12.29 -11.23 -10.2 -16.63 -13.26 -13.26 -13.26 -13.26 -13.26
Tax Rate, % -0.24057 -0.24057 -0.24057 -0.24057 -0.24057 -0.24057 -0.24057 -0.24057 -0.24057 -0.24057
EBITAT -17.0 -30.1 -270.8 -30.8 -94.1 -169.7 -256.6 -388.0 -586.8 -887.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -25.0 -42.4 -286.2 -48.5 -103.1 -200.1 -305.2 -461.5 -697.9 -1,055.4
WACC, % 8.13 8.13 8.13 8.13 8.13 8.13 8.13 8.13 8.13 8.13
PV UFCF
SUM PV UFCF -2,035.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,077
Terminal Value -17,563
Present Terminal Value -11,882
Enterprise Value -13,917
Net Debt 370
Equity Value -14,287
Diluted Shares Outstanding, MM 49
Equity Value Per Share -293.14

What You Will Get

  • Real CYRX Financial Data: Pre-filled with Cryoport’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 Cryoport’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

  • Comprehensive CYRX Data: Pre-loaded with Cryoport’s historical performance metrics and future projections.
  • Customizable Financial Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on user-defined inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Cryoport, Inc.'s (CYRX) 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 view updated results, including Cryoport, Inc.'s (CYRX) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Cryoport, Inc. (CYRX)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Cryoport, Inc. (CYRX).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Cryoport, Inc.'s (CYRX) intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise analysis.
  • Expert-Level Resources: Perfect for financial analysts, investors, and business consultants focusing on Cryoport, Inc. (CYRX).

Who Should Use Cryoport, Inc. (CYRX)?

  • Healthcare Professionals: Understand the logistics of temperature-controlled supply chains in the biopharmaceutical industry.
  • Researchers: Utilize Cryoport's services to ensure the integrity of sensitive biological samples.
  • Investors: Evaluate market trends and performance metrics related to Cryoport, Inc. (CYRX) for informed investment decisions.
  • Pharmaceutical Companies: Optimize your shipping processes with Cryoport's specialized cold chain solutions.
  • Regulatory Bodies: Ensure compliance with industry standards for the transportation of temperature-sensitive products.

What the Template Contains

  • Historical Data: Includes Cryoport, Inc.’s (CYRX) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Cryoport, Inc.’s (CYRX) 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 Cryoport, Inc.’s (CYRX) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.