Nutriband Inc. (NTRB) DCF Valuation

Nutriband Inc. (NTRB) 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

Nutriband Inc. (NTRB) 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 insight into your Nutriband Inc. (NTRB) valuation analysis with our sophisticated DCF Calculator! Preloaded with authentic (NTRB) data, this Excel template enables you to adjust forecasts and assumptions, allowing for precise calculations of Nutriband Inc.'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 .4 .9 1.4 2.1 2.1 3.1 4.6 6.9 10.4 15.5
Revenue Growth, % 0 154.61 50.7 46.23 0.27433 49.3 49.3 49.3 49.3 49.3
EBITDA -2.6 -2.5 -5.7 -4.1 -5.1 -3.1 -4.6 -6.9 -10.4 -15.5
EBITDA, % -689.71 -263.05 -403.57 -197.45 -245.61 -100 -100 -100 -100 -100
Depreciation .1 .2 .3 .4 .3 .6 .9 1.3 2.0 3.0
Depreciation, % 24.78 17.98 22.38 17.74 13.8 19.34 19.34 19.34 19.34 19.34
EBIT -2.6 -2.7 -6.1 -4.5 -5.4 -3.1 -4.6 -6.9 -10.4 -15.5
EBIT, % -714.48 -281.04 -425.95 -215.19 -259.41 -100 -100 -100 -100 -100
Total Cash .0 .2 4.9 2.0 .5 1.5 2.2 3.3 4.9 7.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .1 .1 .1 .1
Account Receivables, % 3.46 11.59 5.02 5.44 7.13
Inventories .0 .1 .1 .2 .2 .2 .3 .5 .7 1.1
Inventories, % 0 5.6 9.26 11.03 8.09 6.79 6.79 6.79 6.79 6.79
Accounts Payable .8 .9 .6 .5 .7 1.9 2.8 4.2 6.3 9.4
Accounts Payable, % 208.27 99.67 44.97 25.71 32.62 60.59 60.59 60.59 60.59 60.59
Capital Expenditure .0 .0 -.1 -.1 -.1 -.1 -.1 -.2 -.2 -.4
Capital Expenditure, % 0 0 -5.74 -3.81 -2.48 -2.41 -2.41 -2.41 -2.41 -2.41
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -2.7 -2.9 -8.3 -4.8 -5.4 -3.1 -4.6 -6.9 -10.4 -15.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.9 -2.7 -8.4 -4.8 -5.0 -1.5 -3.1 -4.7 -7.0 -10.4
WACC, % 6.61 6.61 6.61 6.61 6.61 6.61 6.61 6.61 6.61 6.61
PV UFCF
SUM PV UFCF -21.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -11
Terminal Value -231
Present Terminal Value -168
Enterprise Value -189
Net Debt 0
Equity Value -188
Diluted Shares Outstanding, MM 8
Equity Value Per Share -23.69

What You Will Get

  • Real NTRB Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Instant Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Nutriband's future performance.
  • User-Friendly Design: Designed for industry experts while remaining easy for newcomers to navigate.

Key Features

  • 🔍 Real-Life NTRB Financials: Pre-filled historical and projected data for Nutriband Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Nutriband’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Nutriband’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 pre-prepared Excel file containing Nutriband Inc.'s (NTRB) financial metrics.
  • Customize: Tailor your projections, including revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Generate various projections and swiftly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for Nutriband Inc. (NTRB)?

  • Designed for Industry Experts: A specialized tool tailored for nutritionists, investors, and health consultants.
  • Up-to-Date Data: Nutriband’s current and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance makes the process straightforward.

Who Should Use Nutriband Inc. (NTRB)?

  • Healthcare Professionals: Utilize advanced drug delivery systems for improved patient outcomes.
  • Pharmaceutical Companies: Analyze innovative solutions to enhance product offerings and market reach.
  • Investors: Gain insights into the potential of Nutriband Inc. (NTRB) for informed investment decisions.
  • Researchers and Academics: Explore cutting-edge technologies in transdermal delivery for educational purposes.
  • Health and Wellness Enthusiasts: Understand how Nutriband Inc. (NTRB) is revolutionizing drug administration methods.

What the Template Contains

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

No products were found matching.