Merus N.V. (MRUS) DCF Valuation

Merus N.V. (MRUS) 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

Merus N.V. (MRUS) 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:

Evaluate Merus N.V.'s (MRUS) financial outlook with expert precision! This (MRUS) DCF Calculator comes with pre-filled financial data and offers you the complete flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your 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 32.5 31.2 51.2 43.4 45.8 51.6 58.1 65.5 73.7 83.1
Revenue Growth, % 0 -3.82 64 -15.32 5.68 12.64 12.64 12.64 12.64 12.64
EBITDA -51.8 -63.5 -81.0 -154.5 -155.5 -51.6 -58.1 -65.5 -73.7 -83.1
EBITDA, % -159.55 -203.49 -158.32 -356.51 -339.52 -100 -100 -100 -100 -100
Depreciation 1.2 1.5 1.5 1.3 2.6 2.1 2.4 2.7 3.0 3.4
Depreciation, % 3.66 4.82 3.02 3.09 5.78 4.07 4.07 4.07 4.07 4.07
EBIT -53.0 -65.0 -82.6 -155.9 -158.2 -51.6 -58.1 -65.5 -73.7 -83.1
EBIT, % -163.21 -208.31 -161.35 -359.6 -345.3 -100 -100 -100 -100 -100
Total Cash 249.9 216.6 427.8 302.5 370.2 51.6 58.1 65.5 73.7 83.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.0 1.8 7.0 4.9 4.1
Account Receivables, % 9.35 5.84 13.59 11.3 9.06
Inventories .0 7.7 5.1 9.7 .0 5.9 6.6 7.5 8.4 9.5
Inventories, % 0.000003212026 24.82 9.99 22.39 0 11.44 11.44 11.44 11.44 11.44
Accounts Payable 3.2 3.3 13.8 10.3 4.8 8.4 9.4 10.6 12.0 13.5
Accounts Payable, % 9.73 10.44 26.96 23.65 10.47 16.25 16.25 16.25 16.25 16.25
Capital Expenditure -2.7 -1.3 -.9 -8.0 -4.2 -4.3 -4.9 -5.5 -6.2 -7.0
Capital Expenditure, % -8.34 -4.3 -1.77 -18.37 -9.06 -8.37 -8.37 -8.37 -8.37 -8.37
Tax Rate, % -2.1 -2.1 -2.1 -2.1 -2.1 -2.1 -2.1 -2.1 -2.1 -2.1
EBITAT -53.2 -65.4 -82.9 -157.0 -161.5 -51.6 -58.1 -65.5 -73.7 -83.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -54.6 -71.7 -74.2 -169.7 -158.0 -57.1 -60.9 -68.6 -77.3 -87.1
WACC, % 9.73 9.73 9.73 9.73 9.73 9.73 9.73 9.73 9.73 9.73
PV UFCF
SUM PV UFCF -262.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -89
Terminal Value -1,149
Present Terminal Value -722
Enterprise Value -985
Net Debt -201
Equity Value -784
Diluted Shares Outstanding, MM 52
Equity Value Per Share -15.19

What You Will Get

  • Real Merus N.V. Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Merus N.V.’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

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

How It Works

  • Download: Obtain the comprehensive Excel file containing Merus N.V. (MRUS) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and evaluate results immediately.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for Merus N.V. (MRUS)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Merus N.V. (MRUS).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Merus N.V. (MRUS)’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Merus N.V. (MRUS).

Who Should Use This Product?

  • Finance Students: Explore valuation methods and apply them to real-world data related to Merus N.V. (MRUS).
  • Academics: Integrate advanced financial models into your studies or research focused on biotechnology.
  • Investors: Evaluate your investment strategies and analyze the valuation metrics for Merus N.V. (MRUS).
  • Analysts: Enhance your analysis process with a customizable DCF model tailored for biopharmaceutical companies.
  • Biotech Entrepreneurs: Understand how publicly traded companies like Merus N.V. (MRUS) are valued in the market.

What the Template Contains

  • Preloaded MRUS 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.