3D Systems Corporation (DDD) DCF Valuation

3D Systems Corporation (DDD) 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

3D Systems Corporation (DDD) 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 3D Systems Corporation's financial outlook like an expert! This (DDD) DCF Calculator provides pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential 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 629.1 557.2 615.6 538.0 488.1 460.2 433.9 409.2 385.8 363.8
Revenue Growth, % 0 -11.42 10.48 -12.61 -9.29 -5.71 -5.71 -5.71 -5.71 -5.71
EBITDA -6.5 -94.8 356.6 -75.1 -313.7 -35.3 -33.3 -31.4 -29.6 -27.9
EBITDA, % -1.04 -17.01 57.92 -13.95 -64.27 -7.67 -7.67 -7.67 -7.67 -7.67
Depreciation 50.4 44.2 34.7 42.9 36.1 34.0 32.1 30.2 28.5 26.9
Depreciation, % 8.01 7.93 5.64 7.98 7.39 7.39 7.39 7.39 7.39 7.39
EBIT -56.9 -139.0 321.9 -118.0 -349.7 -69.3 -65.4 -61.6 -58.1 -54.8
EBIT, % -9.05 -24.95 52.28 -21.93 -71.66 -15.06 -15.06 -15.06 -15.06 -15.06
Total Cash 133.7 75.0 789.7 568.7 331.5 278.5 262.6 247.7 233.5 220.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 109.4 114.3 106.5 93.9 101.5
Account Receivables, % 17.39 20.5 17.31 17.45 20.8
Inventories 111.1 116.7 92.9 137.8 152.2 101.7 95.9 90.4 85.3 80.4
Inventories, % 17.66 20.94 15.09 25.62 31.18 22.1 22.1 22.1 22.1 22.1
Accounts Payable 49.9 45.2 57.4 53.8 49.8 41.9 39.5 37.3 35.1 33.1
Accounts Payable, % 7.92 8.11 9.32 10 10.19 9.11 9.11 9.11 9.11 9.11
Capital Expenditure -24.0 -13.6 -18.8 -22.5 -27.2 -17.5 -16.5 -15.6 -14.7 -13.9
Capital Expenditure, % -3.81 -2.45 -3.05 -4.18 -5.57 -3.81 -3.81 -3.81 -3.81 -3.81
Tax Rate, % -0.10378 -0.10378 -0.10378 -0.10378 -0.10378 -0.10378 -0.10378 -0.10378 -0.10378 -0.10378
EBITAT -60.9 -145.0 324.4 -120.1 -350.1 -69.3 -65.4 -61.6 -58.1 -54.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -205.1 -129.5 384.0 -135.5 -367.3 5.3 -41.5 -39.1 -36.9 -34.8
WACC, % 8.56 8.56 8.56 8.56 8.56 8.56 8.56 8.56 8.56 8.56
PV UFCF
SUM PV UFCF -110.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -35
Terminal Value -541
Present Terminal Value -359
Enterprise Value -469
Net Debt 68
Equity Value -537
Diluted Shares Outstanding, MM 130
Equity Value Per Share -4.13

What You Will Get

  • Real DDD Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess 3D Systems Corporation's future performance.
  • User-Friendly Design: Designed for professionals while remaining easy to use for newcomers.

Key Features

  • Comprehensive Data: 3D Systems Corporation’s historical financial statements and projected forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: View 3D Systems Corporation’s intrinsic value update instantly.
  • Intuitive Visuals: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and financial professionals.

How It Works

  • 1. Access the Model: Download and open the Excel file containing 3D Systems Corporation’s (DDD) preloaded data.
  • 2. Adjust Variables: Modify key parameters such as growth estimates, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for 3D Systems Corporation (DDD)?

  • Accurate Data: Real financials from 3D Systems Corporation ensure dependable valuation outcomes.
  • Customizable: Modify key parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the 3D printing sector.
  • User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling 3D Systems Corporation (DDD) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for 3D Systems Corporation (DDD).
  • Consultants: Deliver professional valuation insights on 3D Systems Corporation (DDD) to clients quickly and accurately.
  • Business Owners: Understand how companies like 3D Systems Corporation (DDD) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving 3D Systems Corporation (DDD).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring intricate valuation calculations.
  • Real-World Data: 3D Systems Corporation’s (DDD) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.