FONAR Corporation (FONR) DCF Valuation

FONAR Corporation (FONR) 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

FONAR Corporation (FONR) 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 insights into your FONAR Corporation (FONR) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with authentic (FONR) data, enabling you to adjust forecasts and assumptions to determine the intrinsic value of FONAR Corporation with accuracy.


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 85.7 89.9 97.6 98.6 102.9 107.7 112.8 118.1 123.7 129.5
Revenue Growth, % 0 4.95 8.52 1.08 4.3 4.71 4.71 4.71 4.71 4.71
EBITDA 19.1 23.5 31.7 24.6 28.3 28.7 30.1 31.5 33.0 34.5
EBITDA, % 22.33 26.08 32.43 24.95 27.46 26.65 26.65 26.65 26.65 26.65
Depreciation 4.9 5.5 8.5 8.8 8.9 8.2 8.6 9.0 9.5 9.9
Depreciation, % 5.73 6.16 8.75 8.93 8.66 7.65 7.65 7.65 7.65 7.65
EBIT 14.2 17.9 23.1 15.8 19.3 20.5 21.4 22.5 23.5 24.6
EBIT, % 16.6 19.92 23.69 16.03 18.8 19.01 19.01 19.01 19.01 19.01
Total Cash 36.8 44.5 48.8 51.3 56.5 53.7 56.3 58.9 61.7 64.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 55.6 61.2 66.5 70.2 79.8
Account Receivables, % 64.94 68.05 68.11 71.13 77.61
Inventories 1.6 1.7 2.4 2.6 2.7 2.5 2.6 2.7 2.8 3.0
Inventories, % 1.92 1.85 2.42 2.6 2.64 2.29 2.29 2.29 2.29 2.29
Accounts Payable 2.0 1.9 1.6 1.6 1.9 2.0 2.1 2.2 2.3 2.4
Accounts Payable, % 2.29 2.07 1.59 1.6 1.8 1.87 1.87 1.87 1.87 1.87
Capital Expenditure -7.6 -4.8 -4.6 -4.3 -.8 -5.2 -5.5 -5.7 -6.0 -6.3
Capital Expenditure, % -8.92 -5.36 -4.75 -4.4 -0.79978 -4.84 -4.84 -4.84 -4.84 -4.84
Tax Rate, % 45.15 45.15 45.15 45.15 45.15 45.15 45.15 45.15 45.15 45.15
EBITAT 11.8 13.9 17.5 9.4 10.6 14.3 15.0 15.7 16.5 17.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -46.3 8.9 15.1 10.0 9.2 22.2 14.6 15.3 16.0 16.8
WACC, % 8.16 8.09 8.06 7.85 7.79 7.99 7.99 7.99 7.99 7.99
PV UFCF
SUM PV UFCF 68.4
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 17
Terminal Value 225
Present Terminal Value 153
Enterprise Value 222
Net Debt -15
Equity Value 236
Diluted Shares Outstanding, MM 6
Equity Value Per Share 36.48

What You Will Get

  • Real FONR Financial Data: Pre-filled with FONAR 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 FONAR 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

  • 🔍 Real-Life FONR Financials: Pre-filled historical and projected data for FONAR Corporation (FONR).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate FONAR’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize FONAR’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring FONAR Corporation’s (FONR) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.

Why Choose FONAR Corporation (FONR)?

  • Innovative Technology: Cutting-edge imaging solutions that enhance diagnostic capabilities.
  • Proven Track Record: Established history of delivering reliable and effective medical devices.
  • Patient-Centric Approach: Focused on improving patient outcomes through advanced technology.
  • Expert Support: Dedicated team of professionals available to assist with your needs.
  • Industry Recognition: Trusted by healthcare providers and recognized for excellence in the field.

Who Should Use This Product?

  • Healthcare Professionals: Understand advanced imaging techniques and their applications in real-world scenarios.
  • Researchers: Utilize FONAR's innovative technologies in academic studies and clinical research.
  • Investors: Evaluate your investment strategies and assess the market performance of FONAR Corporation (FONR).
  • Medical Analysts: Enhance your analysis with a tailored financial model specific to the healthcare industry.
  • Entrepreneurs: Discover how leading companies like FONAR are positioned in the medical imaging market.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for FONAR Corporation (FONR).
  • Real-World Data: FONAR’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into FONAR Corporation (FONR).
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to FONAR Corporation (FONR).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to FONAR Corporation (FONR).

No products were found matching.