Dynatronics Corporation (DYNT) DCF Valuation

Dynatronics Corporation (DYNT) 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

Dynatronics Corporation (DYNT) 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 prospects of Dynatronics Corporation (DYNT) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Dynatronics Corporation (DYNT) and shape your investment approach.


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 53.4 47.8 44.3 40.6 32.5 38.6 45.8 54.3 64.4 76.4
Revenue Growth, % 0 -10.5 -7.24 -8.41 -19.88 18.61 18.61 18.61 18.61 18.61
EBITDA -1.3 -2.3 -3.3 -3.5 -1.0 -2.0 -2.4 -2.9 -3.4 -4.0
EBITDA, % -2.36 -4.77 -7.52 -8.63 -3 -5.26 -5.26 -5.26 -5.26 -5.26
Depreciation 1.7 1.6 1.4 1.3 1.3 1.3 1.6 1.9 2.2 2.6
Depreciation, % 3.25 3.36 3.21 3.32 4.01 3.43 3.43 3.43 3.43 3.43
EBIT -3.0 -3.9 -4.8 -4.9 -2.3 -3.4 -4.0 -4.7 -5.6 -6.6
EBIT, % -5.62 -8.13 -10.73 -11.95 -7.01 -8.69 -8.69 -8.69 -8.69 -8.69
Total Cash 2.3 6.3 .7 .6 .5 1.7 2.0 2.4 2.8 3.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.9 6.8 5.9 3.8 3.9
Account Receivables, % 9.16 14.32 13.22 9.26 11.98
Inventories 8.4 6.5 12.1 7.4 5.6 7.1 8.4 10.0 11.8 14.0
Inventories, % 15.68 13.65 27.22 18.23 17.19 18.4 18.4 18.4 18.4 18.4
Accounts Payable 3.0 3.7 6.2 4.5 2.7 3.6 4.3 5.1 6.0 7.2
Accounts Payable, % 5.64 7.82 13.91 11.15 8.34 9.37 9.37 9.37 9.37 9.37
Capital Expenditure -.3 -.1 -.3 -.2 -.2 -.2 -.3 -.3 -.4 -.4
Capital Expenditure, % -0.5474 -0.30727 -0.71679 -0.46013 -0.74779 -0.55588 -0.55588 -0.55588 -0.55588 -0.55588
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -3.8 -2.4 -5.6 -5.5 -2.3 -3.1 -3.7 -4.3 -5.2 -6.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.6 -.3 -6.7 .8 -1.4 -3.2 -3.8 -4.5 -5.4 -6.4
WACC, % 6.19 3.9 6.19 6.19 6.19 5.74 5.74 5.74 5.74 5.74
PV UFCF
SUM PV UFCF -19.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -7
Terminal Value -174
Present Terminal Value -132
Enterprise Value -151
Net Debt 6
Equity Value -158
Diluted Shares Outstanding, MM 3
Equity Value Per Share -46.05

What You Will Get

  • Real DYNT Financial Data: Pre-filled with Dynatronics Corporation’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 Dynatronics Corporation’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 DYNT Data: Pre-loaded with Dynatronics Corporation’s historical performance and future projections.
  • Flexible Input Options: Modify revenue growth rates, profit margins, discount rates, tax percentages, and capital investments.
  • Interactive Valuation Framework: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive User Interface: Organized, straightforward design suitable for both seasoned professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Dynatronics Corporation’s pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the findings for investment strategies.

Why Choose This Calculator for Dynatronics Corporation (DYNT)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Comprehensive Data: Dynatronics’ historical and projected financials are preloaded for enhanced accuracy.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance to simplify your analysis process.

Who Should Use Dynatronics Corporation (DYNT)?

  • Investors: Make informed investment choices with comprehensive insights into Dynatronics' performance.
  • Financial Analysts: Streamline your analysis with detailed reports and data tailored for Dynatronics.
  • Consultants: Easily modify presentations and reports focused on Dynatronics for your clients.
  • Healthcare Professionals: Enhance your knowledge of Dynatronics' product offerings and market positioning.
  • Educators and Students: Utilize it as a valuable resource for learning about the medical device industry and financial analysis.

What the Template Contains

  • Historical Data: Includes Dynatronics Corporation’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Dynatronics Corporation’s 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 Dynatronics Corporation’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.