MediWound Ltd. (MDWD) DCF Valuation

MediWound Ltd. (MDWD) 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

MediWound Ltd. (MDWD) 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:

Whether you’re an investor or analyst, this (MDWD) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from MediWound Ltd., you can adjust forecasts and instantly observe the effects.


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 31.8 21.8 23.8 26.5 18.7 16.8 15.1 13.6 12.2 11.0
Revenue Growth, % 0 -31.54 9.19 11.5 -29.48 -10.08 -10.08 -10.08 -10.08 -10.08
EBITDA 3.4 -7.8 -11.2 -18.1 -4.9 -5.6 -5.0 -4.5 -4.1 -3.7
EBITDA, % 10.77 -35.61 -47.22 -68.27 -26.19 -33.3 -33.3 -33.3 -33.3 -33.3
Depreciation 1.2 1.1 1.2 1.3 1.3 .9 .8 .7 .6 .6
Depreciation, % 3.62 5.01 5.21 4.8 6.97 5.12 5.12 5.12 5.12 5.12
EBIT 2.3 -8.8 -12.5 -19.4 -6.2 -6.5 -5.8 -5.2 -4.7 -4.2
EBIT, % 7.15 -40.62 -52.43 -73.06 -33.16 -38.42 -38.42 -38.42 -38.42 -38.42
Total Cash 29.5 21.6 11.0 33.9 41.5 14.7 13.2 11.9 10.7 9.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.1 2.8 2.3 9.3 4.4
Account Receivables, % 12.92 12.71 9.54 35.22 23.65
Inventories 1.6 1.4 1.2 2.0 2.8 1.3 1.2 1.1 1.0 .9
Inventories, % 5.07 6.34 5.05 7.41 15.23 7.82 7.82 7.82 7.82 7.82
Accounts Payable 4.1 3.0 4.7 5.7 5.5 3.3 2.9 2.6 2.4 2.1
Accounts Payable, % 12.79 13.75 19.75 21.35 29.58 19.44 19.44 19.44 19.44 19.44
Capital Expenditure -.8 -.9 -.5 -.6 -6.5 -1.5 -1.4 -1.2 -1.1 -1.0
Capital Expenditure, % -2.49 -4.24 -2.06 -2.09 -34.59 -9.1 -9.1 -9.1 -9.1 -9.1
Tax Rate, % -2.83 -2.83 -2.83 -2.83 -2.83 -2.83 -2.83 -2.83 -2.83 -2.83
EBITAT 4.1 -9.1 -12.5 -19.4 -6.4 -6.5 -5.8 -5.2 -4.7 -4.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2.8 -8.5 -9.4 -25.6 -7.6 -6.6 -6.3 -5.7 -5.1 -4.6
WACC, % 8.34 8.34 8.34 8.34 8.34 8.34 8.34 8.34 8.34 8.34
PV UFCF
SUM PV UFCF -22.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5
Terminal Value -73
Present Terminal Value -49
Enterprise Value -72
Net Debt -6
Equity Value -66
Diluted Shares Outstanding, MM 9
Equity Value Per Share -7.36

What You Will Get

  • Comprehensive MDWD Financials: Access to 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: Evaluate various scenarios to assess MediWound's future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible for newcomers.

Key Features

  • Comprehensive Data: MediWound Ltd.'s historical financial records and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Results: View MediWound Ltd.'s intrinsic value update instantly.
  • Dynamic Visuals: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring MediWound Ltd.'s (MDWD) financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation analyses to inform your strategic decisions.

Why Choose This Calculator for MediWound Ltd. (MDWD)?

  • Accurate Data: Utilize real MediWound financials for dependable valuation outcomes.
  • Customizable: Tailor key inputs such as growth projections, discount rates, and tax assumptions to fit your analysis.
  • Time-Saving: Pre-configured calculations streamline the process, eliminating the need to build from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and healthcare consultants.
  • User-Friendly: An intuitive design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling MediWound Ltd. (MDWD) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for MediWound Ltd. (MDWD).
  • Consultants: Provide clients with accurate and timely valuation insights related to MediWound Ltd. (MDWD).
  • Business Owners: Learn how companies like MediWound Ltd. (MDWD) are valued to inform your own business strategy.
  • Finance Students: Explore real-world data and scenarios to master valuation techniques relevant to MediWound Ltd. (MDWD).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled MediWound Ltd. (MDWD) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for MediWound Ltd. (MDWD).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify result analysis.

No products were found matching.