Quanterix Corporation (QTRX) 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
Quanterix Corporation (QTRX) Bundle
Evaluate Quanterix Corporation's financial outlook like an expert! This (QTRX) DCF Calculator provides pre-filled financial data along with the flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your forecasts.
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 | 56.7 | 86.4 | 110.6 | 105.0 | 122.4 | 150.4 | 185.0 | 227.4 | 279.6 | 343.7 |
| Revenue Growth, % | 0 | 52.25 | 27.99 | -5.07 | 16.59 | 22.94 | 22.94 | 22.94 | 22.94 | 22.94 |
| EBITDA | -38.6 | -27.3 | -53.2 | -65.7 | -39.8 | -73.1 | -89.8 | -110.5 | -135.8 | -167.0 |
| EBITDA, % | -68.02 | -31.57 | -48.15 | -62.63 | -32.51 | -48.58 | -48.58 | -48.58 | -48.58 | -48.58 |
| Depreciation | 3.0 | 4.5 | 5.3 | 7.3 | 8.4 | 8.8 | 10.8 | 13.3 | 16.3 | 20.1 |
| Depreciation, % | 5.3 | 5.26 | 4.79 | 7 | 6.85 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 |
| EBIT | -41.6 | -31.8 | -58.5 | -73.1 | -48.2 | -81.9 | -100.6 | -123.7 | -152.1 | -187.0 |
| EBIT, % | -73.32 | -36.84 | -52.95 | -69.62 | -39.36 | -54.42 | -54.42 | -54.42 | -54.42 | -54.42 |
| Total Cash | 109.2 | 181.6 | 396.5 | 338.7 | 321.3 | 150.4 | 185.0 | 227.4 | 279.6 | 343.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 10.9 | 17.2 | 23.8 | 19.0 | 25.4 | 29.9 | 36.8 | 45.3 | 55.6 | 68.4 |
| Account Receivables, % | 19.22 | 19.89 | 21.51 | 18.12 | 20.77 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 |
| Inventories | 10.5 | 14.9 | 22.2 | 16.8 | 22.4 | 27.1 | 33.3 | 40.9 | 50.3 | 61.9 |
| Inventories, % | 18.44 | 17.2 | 20.07 | 15.99 | 18.28 | 18 | 18 | 18 | 18 | 18 |
| Accounts Payable | 5.8 | 6.8 | 9.2 | 3.8 | 5.0 | 10.3 | 12.6 | 15.5 | 19.1 | 23.5 |
| Accounts Payable, % | 10.18 | 7.87 | 8.33 | 3.66 | 4.13 | 6.83 | 6.83 | 6.83 | 6.83 | 6.83 |
| Capital Expenditure | -10.8 | -3.9 | -13.6 | -11.7 | -3.8 | -15.1 | -18.6 | -22.9 | -28.1 | -34.5 |
| Capital Expenditure, % | -19.12 | -4.55 | -12.32 | -11.17 | -3.1 | -10.05 | -10.05 | -10.05 | -10.05 | -10.05 |
| Tax Rate, % | -2.27 | -2.27 | -2.27 | -2.27 | -2.27 | -2.27 | -2.27 | -2.27 | -2.27 | -2.27 |
| EBITAT | -41.4 | -31.4 | -58.5 | -73.1 | -49.3 | -81.6 | -100.3 | -123.3 | -151.6 | -186.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -64.8 | -40.5 | -78.3 | -72.7 | -55.4 | -91.9 | -118.8 | -146.1 | -179.6 | -220.8 |
| WACC, % | 10.29 | 10.29 | 10.3 | 10.3 | 10.3 | 10.29 | 10.29 | 10.29 | 10.29 | 10.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -546.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -225 | |||||||||
| Terminal Value | -2,715 | |||||||||
| Present Terminal Value | -1,664 | |||||||||
| Enterprise Value | -2,210 | |||||||||
| Net Debt | -133 | |||||||||
| Equity Value | -2,077 | |||||||||
| Diluted Shares Outstanding, MM | 38 | |||||||||
| Equity Value Per Share | -55.25 |
What You Will Receive
- Comprehensive Financial Model: Quanterix Corporation’s (QTRX) actual data facilitates accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate insights as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
- Adaptable and Reusable: Designed for versatility, enabling repeated application for detailed projections.
Key Features
- Real-Time QTRX Data: Pre-loaded with Quanterix’s historical performance metrics and future growth estimates.
- Comprehensive Input Flexibility: Modify revenue projections, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Framework: Instant recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Multi-Scenario Analysis: Generate various forecasting scenarios to explore different valuation possibilities.
- Intuitive User Interface: Clean, organized design suitable for both industry experts and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring Quanterix Corporation’s (QTRX) data.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe recalculated results, including Quanterix Corporation’s (QTRX) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose Quanterix Corporation (QTRX) Calculator?
- Precision: Utilizes real Quanterix financial data for unparalleled accuracy.
- Adaptability: Tailored for users to easily adjust and experiment with inputs.
- Efficiency: Eliminate the need to construct a financial model from the ground up.
- Expert-Level: Crafted with the precision and functionality expected by CFOs.
- Intuitive: Designed for simplicity, making it accessible to those with no advanced financial modeling skills.
Who Should Use This Product?
- Healthcare Investors: Develop comprehensive and accurate valuation models for analyzing Quanterix Corporation (QTRX).
- Corporate Strategy Teams: Evaluate valuation scenarios to inform strategic decisions within the life sciences sector.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Quanterix Corporation (QTRX).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to biotech.
- Biotech Enthusiasts: Gain insights into how companies like Quanterix Corporation (QTRX) are valued in the investment landscape.
What the Template Contains
- Preloaded QTRX 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.