The Pennant Group, Inc. (PNTG) DCF Valuation

The Pennant Group, Inc. (PNTG) 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

The Pennant Group, Inc. (PNTG) 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 valuation analysis for The Pennant Group, Inc. (PNTG) with our sophisticated DCF Calculator! Preloaded with real (PNTG) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine The Pennant Group, 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 338.5 391.0 439.7 473.2 544.9 614.0 691.8 779.6 878.4 989.8
Revenue Growth, % 0 15.49 12.47 7.63 15.14 12.68 12.68 12.68 12.68 12.68
EBITDA 9.5 23.8 9.5 24.6 30.6 26.8 30.3 34.1 38.4 43.3
EBITDA, % 2.8 6.09 2.15 5.2 5.62 4.37 4.37 4.37 4.37 4.37
Depreciation 4.0 4.7 4.8 4.9 5.1 6.7 7.5 8.5 9.6 10.8
Depreciation, % 1.19 1.2 1.09 1.04 0.94147 1.09 1.09 1.09 1.09 1.09
EBIT 5.5 19.1 4.7 19.7 25.5 20.2 22.7 25.6 28.8 32.5
EBIT, % 1.61 4.9 1.06 4.16 4.68 3.28 3.28 3.28 3.28 3.28
Total Cash .4 .0 5.2 2.1 6.1 3.5 4.0 4.5 5.0 5.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 32.2 47.2 53.9 53.4 61.1
Account Receivables, % 9.51 12.08 12.27 11.29 11.22
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000295 0 0.000000227 0 0 0.000000105 0.000000105 0.000000105 0.000000105 0.000000105
Accounts Payable 8.7 9.8 10.6 13.6 10.8 15.1 17.1 19.2 21.7 24.4
Accounts Payable, % 2.56 2.5 2.4 2.88 1.99 2.47 2.47 2.47 2.47 2.47
Capital Expenditure -6.7 -7.3 -6.3 -14.2 -8.1 -12.0 -13.5 -15.2 -17.1 -19.3
Capital Expenditure, % -1.98 -1.86 -1.43 -2.99 -1.49 -1.95 -1.95 -1.95 -1.95 -1.95
Tax Rate, % 31.68 31.68 31.68 31.68 31.68 31.68 31.68 31.68 31.68 31.68
EBITAT 2.6 16.8 3.7 14.7 17.4 14.4 16.3 18.3 20.6 23.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.6 .3 -3.8 9.1 3.9 5.4 3.5 3.9 4.4 4.9
WACC, % 10.55 11.06 10.94 10.89 10.81 10.85 10.85 10.85 10.85 10.85
PV UFCF
SUM PV UFCF 16.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5
Terminal Value 57
Present Terminal Value 34
Enterprise Value 50
Net Debt 324
Equity Value -273
Diluted Shares Outstanding, MM 30
Equity Value Per Share -9.05

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to develop various scenarios.
  • Real-World Data: The Pennant Group, Inc. (PNTG)’s financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and saving time.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures tailored to The Pennant Group, Inc. (PNTG).
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics for The Pennant Group, Inc. (PNTG).
  • High-Precision Results: Leverages The Pennant Group, Inc. (PNTG)'s actual financial data to ensure realistic valuation results.
  • Effortless Scenario Analysis: Easily explore various assumptions and assess their impacts on The Pennant Group, Inc. (PNTG).
  • Efficiency Booster: Streamline the valuation process by avoiding the complexities of building models from the ground up for The Pennant Group, Inc. (PNTG).

How It Works

  1. Step 1: Download the Excel file for The Pennant Group, Inc. (PNTG).
  2. Step 2: Review the pre-filled financial data and forecasts for The Pennant Group, Inc. (PNTG).
  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 your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for The Pennant Group, Inc. (PNTG)?

  • Accuracy: Utilizes real financial data from The Pennant Group, Inc. to ensure precise calculations.
  • Flexibility: Tailored for users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate the need to construct a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and attention to detail expected at the CFO level.
  • User-Friendly: Intuitive interface designed for users of all experience levels, including beginners in financial modeling.

Who Should Use The Pennant Group, Inc. (PNTG)?

  • Investors: Gain insights and make informed decisions with our comprehensive market analysis.
  • Financial Analysts: Utilize our detailed reports to enhance your financial modeling and forecasting.
  • Consultants: Easily tailor our resources for impactful client presentations and strategic recommendations.
  • Healthcare Professionals: Understand the financial landscape of the healthcare sector with our expert insights.
  • Students and Educators: Employ our materials as a valuable resource for learning about healthcare finance.

What the Template Contains

  • Historical Data: Includes The Pennant Group, Inc.'s (PNTG) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate The Pennant Group, Inc.'s (PNTG) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital for The Pennant Group, Inc. (PNTG).
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for The Pennant Group, Inc. (PNTG).
  • Quarterly and Annual Statements: A complete breakdown of The Pennant Group, Inc.'s (PNTG) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically for The Pennant Group, Inc. (PNTG).