Inari Medical, Inc. (NARI) DCF Valuation

Inari Medical, Inc. (NARI) 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

Inari Medical, Inc. (NARI) 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 Inari Medical, Inc. (NARI) valuation analysis using our sophisticated DCF Calculator! Preloaded with relevant (NARI) data, this Excel template enables you to adjust forecasts and assumptions, allowing for an accurate calculation of Inari Medical's intrinsic value.


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 51.1 139.7 277.0 383.5 493.6 821.3 1,366.3 2,273.2 3,782.0 6,292.1
Revenue Growth, % 0 173.17 98.31 38.45 28.73 66.37 66.37 66.37 66.37 66.37
EBITDA .4 16.4 15.5 -18.3 15.2 26.9 44.7 74.4 123.8 205.9
EBITDA, % 0.70049 11.75 5.6 -4.76 3.08 3.27 3.27 3.27 3.27 3.27
Depreciation .6 1.5 4.5 7.6 10.7 13.3 22.1 36.8 61.2 101.9
Depreciation, % 1.23 1.06 1.64 1.99 2.17 1.62 1.62 1.62 1.62 1.62
EBIT -.3 14.9 11.0 -25.9 4.5 13.6 22.6 37.6 62.5 104.1
EBIT, % -0.53075 10.69 3.96 -6.75 0.90189 1.65 1.65 1.65 1.65 1.65
Total Cash 23.6 164.2 176.1 326.4 115.5 522.8 869.9 1,447.2 2,407.7 4,005.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11.3 28.0 42.4 58.6 70.1
Account Receivables, % 22.1 20.05 15.29 15.28 14.2
Inventories 4.0 10.6 21.1 32.6 42.9 65.9 109.6 182.3 303.4 504.7
Inventories, % 7.73 7.59 7.6 8.5 8.69 8.02 8.02 8.02 8.02 8.02
Accounts Payable 2.5 3.0 6.5 7.7 10.6 22.5 37.4 62.1 103.4 172.0
Accounts Payable, % 4.99 2.18 2.36 2 2.14 2.73 2.73 2.73 2.73 2.73
Capital Expenditure -3.1 -5.5 -13.6 -10.0 -6.2 -30.9 -51.5 -85.6 -142.5 -237.0
Capital Expenditure, % -6.15 -3.91 -4.93 -2.59 -1.26 -3.77 -3.77 -3.77 -3.77 -3.77
Tax Rate, % 138.53 138.53 138.53 138.53 138.53 138.53 138.53 138.53 138.53 138.53
EBITAT -.4 14.9 10.1 -28.9 -1.7 10.7 17.7 29.5 49.0 81.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -15.7 -11.9 -20.3 -57.9 -16.1 -90.8 -135.2 -225.0 -374.3 -622.7
WACC, % 8.95 8.95 8.94 8.95 8.9 8.94 8.94 8.94 8.94 8.94
PV UFCF
SUM PV UFCF -1,043.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -635
Terminal Value -9,156
Present Terminal Value -5,968
Enterprise Value -7,011
Net Debt -7
Equity Value -7,004
Diluted Shares Outstanding, MM 57
Equity Value Per Share -123.38

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real NARI financial data.
  • Actual Market Data: Historical performance metrics and forward-looking projections (highlighted in the yellow cells).
  • Assumption Flexibility: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Inari Medical's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.

Key Features

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

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Inari Medical’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Calculator for Inari Medical, Inc. (NARI)?

  • Comprehensive Tool: Offers a complete package including DCF, WACC, and financial ratio analyses.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different scenarios.
  • Detailed Insights: Automatically computes Inari Medical’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Inari Medical, Inc. (NARI).

Who Should Use This Product?

  • Healthcare Investors: Develop comprehensive valuation models for assessing Inari Medical, Inc. (NARI) stock.
  • Medical Device Teams: Evaluate valuation scenarios to inform product development strategies.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Inari Medical, Inc. (NARI).
  • Students and Educators: Utilize real-world data to enhance learning in financial modeling and healthcare investments.
  • Industry Analysts: Gain insights into how medical technology companies like Inari Medical, Inc. (NARI) are valued in the market.

What the Template Contains

  • Pre-Filled Data: Includes Inari Medical's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Inari Medical's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.