EDAP TMS S.A. (EDAP) DCF Valuation

EDAP TMS S.A. (EDAP) 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

EDAP TMS S.A. (EDAP) 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:

Gain a deeper insight into your EDAP TMS S.A. (EDAP) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with real EDAP data, enabling you to adjust forecasts and assumptions to accurately calculate the intrinsic value of EDAP TMS S.A. (EDAP).


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 46.8 43.4 45.9 57.4 62.9 68.1 73.8 79.9 86.6 93.8
Revenue Growth, % 0 -7.23 5.77 25.06 9.64 8.31 8.31 8.31 8.31 8.31
EBITDA 2.1 2.5 .3 -.3 -19.1 -2.7 -3.0 -3.2 -3.5 -3.8
EBITDA, % 4.6 5.7 0.70122 -0.58611 -30.43 -4.01 -4.01 -4.01 -4.01 -4.01
Depreciation 2.2 2.1 2.1 1.7 2.0 2.7 3.0 3.2 3.5 3.8
Depreciation, % 4.6 4.94 4.53 2.92 3.17 4.03 4.03 4.03 4.03 4.03
EBIT .0 .3 -1.8 -2.0 -21.1 -5.5 -5.9 -6.4 -7.0 -7.5
EBIT, % -0.00445103 0.75582 -3.83 -3.5 -33.6 -8.04 -8.04 -8.04 -8.04 -8.04
Total Cash 21.7 25.7 49.1 65.7 45.3 51.5 55.7 60.4 65.4 70.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11.8 12.8 10.7 15.6 17.7
Account Receivables, % 25.22 29.62 23.26 27.11 28.07
Inventories 8.5 8.3 7.8 12.3 15.7 13.7 14.9 16.1 17.4 18.9
Inventories, % 18.21 19.18 17.02 21.38 25.01 20.16 20.16 20.16 20.16 20.16
Accounts Payable 6.3 5.9 5.7 6.9 11.7 9.6 10.4 11.2 12.2 13.2
Accounts Payable, % 13.44 13.7 12.51 12.05 18.6 14.06 14.06 14.06 14.06 14.06
Capital Expenditure -1.5 -1.9 -1.6 -2.3 -4.4 -3.0 -3.3 -3.6 -3.9 -4.2
Capital Expenditure, % -3.23 -4.49 -3.53 -3.96 -7.04 -4.45 -4.45 -4.45 -4.45 -4.45
Tax Rate, % -3.14 -3.14 -3.14 -3.14 -3.14 -3.14 -3.14 -3.14 -3.14 -3.14
EBITAT .0 .5 -1.4 -2.8 -21.8 -4.9 -5.3 -5.7 -6.2 -6.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13.4 -.5 1.6 -11.6 -25.0 -5.8 -7.5 -8.1 -8.8 -9.5
WACC, % 5.93 6.07 5.97 6.07 6.07 6.02 6.02 6.02 6.02 6.02
PV UFCF
SUM PV UFCF -32.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -10
Terminal Value -488
Present Terminal Value -365
Enterprise Value -398
Net Debt -36
Equity Value -361
Diluted Shares Outstanding, MM 37
Equity Value Per Share -9.76

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-populated real EDAP financials.
  • Actual Data: Historical figures and future projections (as indicated in the highlighted cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect EDAP’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and convenience, complete with step-by-step guidance.

Key Features

  • Comprehensive EDAP Financials: Gain access to precise historical data and future forecasts for EDAP TMS S.A. (EDAP).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
  • Automated Calculations: Real-time updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • User-Friendly Dashboard: Clear and concise charts and summaries to help you interpret your valuation findings.
  • Suitable for All Skill Levels: An intuitive design tailored for investors, CFOs, and financial consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template containing EDAP TMS S.A. (EDAP) 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: Immediately view recalculated results, including EDAP TMS S.A.'s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for EDAP TMS S.A. (EDAP)?

  • User-Friendly Interface: Crafted for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters effortlessly to suit your analysis needs.
  • Real-Time Insights: Observe immediate updates to EDAP's valuation as you change inputs.
  • Preloaded Data: Comes equipped with EDAP’s latest financial information for swift evaluations.
  • Endorsed by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate EDAP TMS S.A. (EDAP)'s market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance financial modeling and valuation assessments for EDAP.
  • Startup Founders: Understand the valuation strategies employed by established companies like EDAP.
  • Consultants: Create detailed valuation reports for clients involving EDAP's financials.
  • Students and Educators: Utilize EDAP’s data to teach and practice valuation methodologies.

What the Template Contains

  • Preloaded EDAP 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.

No products were found matching.