MannKind Corporation (MNKD) DCF Valuation

MannKind Corporation (MNKD) 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

MannKind Corporation (MNKD) 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:

Designed for accuracy, our MNKD DCF Calculator enables you to evaluate MannKind Corporation's valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved 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 63.0 65.1 75.4 99.8 199.0 274.0 377.3 519.5 715.4 985.2
Revenue Growth, % 0 3.34 15.81 32.25 99.42 37.7 37.7 37.7 37.7 37.7
EBITDA -38.2 -45.0 -61.1 -56.3 15.1 -142.2 -195.9 -269.7 -371.4 -511.4
EBITDA, % -60.62 -69.09 -80.98 -56.47 7.6 -51.91 -51.91 -51.91 -51.91 -51.91
Depreciation 2.8 3.0 3.3 6.3 4.5 12.0 16.5 22.7 31.3 43.1
Depreciation, % 4.41 4.57 4.32 6.3 2.28 4.38 4.38 4.38 4.38 4.38
EBIT -41.0 -48.0 -64.3 -62.6 10.6 -154.2 -212.4 -292.4 -402.7 -554.5
EBIT, % -65.04 -73.66 -85.3 -62.78 5.32 -56.29 -56.29 -56.29 -56.29 -56.29
Total Cash 49.9 67.0 204.1 170.8 295.1 262.5 361.5 497.8 685.6 944.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.5 4.2 5.0 16.8 14.9
Account Receivables, % 5.57 6.47 6.62 16.84 7.49
Inventories 4.2 5.0 7.2 21.8 28.5 32.8 45.2 62.2 85.7 118.0
Inventories, % 6.59 7.63 9.48 21.82 14.35 11.97 11.97 11.97 11.97 11.97
Accounts Payable 4.8 5.6 7.0 11.1 9.6 22.6 31.1 42.9 59.1 81.3
Accounts Payable, % 7.6 8.57 9.22 11.08 4.81 8.26 8.26 8.26 8.26 8.26
Capital Expenditure -2.6 -4.8 -11.5 -7.6 -42.4 -30.4 -41.9 -57.7 -79.5 -109.4
Capital Expenditure, % -4.07 -7.34 -15.2 -7.61 -21.33 -11.11 -11.11 -11.11 -11.11 -11.11
Tax Rate, % -15.04 -15.04 -15.04 -15.04 -15.04 -15.04 -15.04 -15.04 -15.04 -15.04
EBITAT -47.2 -47.8 -73.0 -80.4 12.2 -154.1 -212.2 -292.2 -402.4 -554.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -49.8 -50.3 -82.8 -104.0 -32.1 -172.4 -250.3 -344.7 -474.7 -653.7
WACC, % 9.88 9.87 9.88 9.88 9.88 9.87 9.87 9.87 9.87 9.87
PV UFCF
SUM PV UFCF -1,358.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -667
Terminal Value -8,467
Present Terminal Value -5,288
Enterprise Value -6,646
Net Debt 144
Equity Value -6,790
Diluted Shares Outstanding, MM 267
Equity Value Per Share -25.43

What You Will Receive

  • Pre-Filled Financial Model: MannKind Corporation’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation analysis.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Authentic MannKind Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Intuitive Visual Dashboard: Clear charts and summaries to help you interpret your valuation findings.
  • Suitable for All Skill Levels: A straightforward, user-friendly design tailored for investors, CFOs, and consultants.

How It Works

  1. Step 1: Download the Excel file for MannKind Corporation (MNKD).
  2. Step 2: Review MannKind'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 update in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment decisions.

Why Choose This Calculator for MannKind Corporation (MNKD)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Data: MannKind's historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Comprehensive step-by-step instructions help you navigate the process.

Who Should Use MannKind Corporation (MNKD)?

  • Healthcare Students: Explore the intricacies of biopharmaceutical valuation and apply theories with real-world data.
  • Researchers: Utilize advanced models in studies related to diabetes and pulmonary diseases.
  • Investors: Evaluate your investment strategies and assess the market potential of MannKind Corporation (MNKD).
  • Market Analysts: Enhance your analysis process with a customizable financial model tailored for biopharma companies.
  • Entrepreneurs: Understand how public biotech firms like MannKind Corporation (MNKD) navigate market challenges.

What the Template Contains

  • Pre-Filled Data: Contains MannKind Corporation’s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automated calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using customized inputs.
  • Key Financial Ratios: Evaluate MannKind’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.