Organovo Holdings, Inc. (ONVO) DCF Valuation

Organovo Holdings, Inc. (ONVO) 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

Organovo Holdings, Inc. (ONVO) 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:

Explore Organovo Holdings, Inc. (ONVO) financial future with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Organovo Holdings, Inc. (ONVO) and refine your investment approach.


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 2.2 .0 1.5 .4 .1 .0 .0 .0 .0 .0
Revenue Growth, % 0 -100 0 -75.33 -70.54 -61.47 -61.47 -61.47 -61.47 -61.47
EBITDA -20.3 -16.8 -11.3 -17.4 -14.8 .0 .0 .0 .0 .0
EBITDA, % -925.91 100 -755.8 -4712.97 -13583.49 -60 -60 -60 -60 -60
Depreciation 1.1 .0 .1 .3 .3 .0 .0 .0 .0 .0
Depreciation, % 52 100 9.47 79.19 256.88 68.13 68.13 68.13 68.13 68.13
EBIT -21.5 -16.8 -11.5 -17.7 -15.1 .0 .0 .0 .0 .0
EBIT, % -977.91 100 -765.27 -4792.16 -13840.37 -60 -60 -60 -60 -60
Total Cash 27.4 37.4 28.7 16.0 2.9 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .0 .0 .2 .0
Account Receivables, % 5.05 100 0 41.08 30.28
Inventories .0 .0 .0 .0 .3 .0 .0 .0 .0 .0
Inventories, % 0.000045537341 100 0 0.00027027027 272.48 40 40 40 40 40
Accounts Payable .7 .3 .4 .3 .6 .0 .0 .0 .0 .0
Accounts Payable, % 32.79 100 27.67 89.46 575.23 69.98 69.98 69.98 69.98 69.98
Capital Expenditure .0 -.4 -.4 -.4 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 100 -27.27 -107.03 -38.53 -33.16 -33.16 -33.16 -33.16 -33.16
Tax Rate, % -0.01363419 -0.01363419 -0.01363419 -0.01363419 -0.01363419 -0.01363419 -0.01363419 -0.01363419 -0.01363419 -0.01363419
EBITAT -21.5 -16.8 -11.5 -17.7 -15.1 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.7 -17.5 -11.6 -18.1 -14.7 -.3 .0 .0 .0 .0
WACC, % 6.48 6.48 6.48 6.48 6.48 6.48 6.48 6.48 6.48 6.48
PV UFCF
SUM PV UFCF -.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 0
Net Debt -2
Equity Value 1
Diluted Shares Outstanding, MM 9
Equity Value Per Share 0.13

What You Will Get

  • Pre-Filled Financial Model: Utilize Organovo’s actual data for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other critical parameters.
  • Instant Calculations: Real-time updates provide immediate feedback as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, allowing for repeated application in comprehensive forecasts.

Key Features

  • 🔍 Real-Life ONVO Financials: Pre-filled historical and projected data for Organovo Holdings, Inc. (ONVO).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Organovo's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Organovo'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 for Organovo Holdings, Inc. (ONVO).
  2. Step 2: Review Organovo'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 refresh in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment strategies.

Why Choose This Calculator for Organovo Holdings, Inc. (ONVO)?

  • Designed for Experts: A specialized tool utilized by researchers, investment analysts, and healthcare consultants.
  • Accurate Data: Organovo’s historical and projected financials are preloaded to ensure precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Investors: Accurately estimate Organovo Holdings, Inc.'s (ONVO) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Organovo Holdings, Inc. (ONVO).
  • Consultants: Quickly adapt the template for valuation reports tailored to Organovo Holdings, Inc. (ONVO) clients.
  • Entrepreneurs: Gain insights into financial modeling strategies employed by leading biotech firms like Organovo Holdings, Inc. (ONVO).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Organovo Holdings, Inc. (ONVO).

What the Template Contains

  • Preloaded ONVO 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.