The Beauty Health Company (SKIN) DCF Valuation

The Beauty Health Company (SKIN) 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 Beauty Health Company (SKIN) 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:

Whether you’re an investor or analyst, this (SKIN) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from The Beauty Health Company, you can adjust your forecasts and observe the effects in real-time.


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 166.6 119.1 260.1 365.9 398.0 518.3 675.0 879.1 1,144.8 1,490.9
Revenue Growth, % 0 -28.53 118.39 40.68 8.78 30.23 30.23 30.23 30.23 30.23
EBITDA 27.9 -2.8 -344.4 80.7 -56.0 -80.5 -104.8 -136.5 -177.7 -231.4
EBITDA, % 16.74 -2.36 -132.43 22.07 -14.07 -15.52 -15.52 -15.52 -15.52 -15.52
Depreciation 13.7 14.4 21.1 22.0 34.7 44.8 58.3 75.9 98.9 128.8
Depreciation, % 8.24 12.09 8.13 6.02 8.71 8.64 8.64 8.64 8.64 8.64
EBIT 14.2 -17.2 -365.6 58.7 -90.7 -116.8 -152.1 -198.1 -258.0 -336.0
EBIT, % 8.5 -14.45 -140.56 16.05 -22.78 -22.54 -22.54 -22.54 -22.54 -22.54
Total Cash 7.3 9.5 901.9 568.2 523.0 323.8 421.7 549.2 715.2 931.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 23.7 23.2 51.4 83.8 54.7
Account Receivables, % 14.24 19.47 19.77 22.9 13.74
Inventories 19.4 23.2 35.3 116.4 91.3 103.1 134.3 174.9 227.8 296.6
Inventories, % 11.66 19.48 13.56 31.82 22.95 19.89 19.89 19.89 19.89 19.89
Accounts Payable 14.3 18.5 29.0 28.5 44.8 56.3 73.3 95.4 124.3 161.8
Accounts Payable, % 8.56 15.52 11.17 7.78 11.25 10.86 10.86 10.86 10.86 10.86
Capital Expenditure -10.4 -3.8 -15.6 -17.4 -13.0 -24.4 -31.7 -41.3 -53.8 -70.1
Capital Expenditure, % -6.25 -3.21 -6 -4.75 -3.28 -4.7 -4.7 -4.7 -4.7 -4.7
Tax Rate, % 1.74 1.74 1.74 1.74 1.74 1.74 1.74 1.74 1.74 1.74
EBITAT 7.9 -13.0 -363.4 57.7 -89.1 -99.9 -130.1 -169.4 -220.6 -287.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -17.7 -1.5 -387.6 -51.8 3.0 -118.5 -145.9 -190.0 -247.4 -322.2
WACC, % 3.86 4.56 5.37 5.33 5.33 4.89 4.89 4.89 4.89 4.89
PV UFCF
SUM PV UFCF -868.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -329
Terminal Value -11,364
Present Terminal Value -8,950
Enterprise Value -9,819
Net Debt 229
Equity Value -10,048
Diluted Shares Outstanding, MM 132
Equity Value Per Share -76.30

What You Will Get

  • Accurate SKIN Financial Data: Pre-filled with The Beauty Health Company's historical and projected data for detailed analysis.
  • Fully Customizable Template: Easily adjust critical inputs such as revenue growth, WACC, and EBITDA %.
  • Real-Time Calculations: Instantly view The Beauty Health Company's intrinsic value as you make adjustments.
  • Professional Valuation Tool: Crafted for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Interface: Intuitive layout and clear guidance suitable for all skill levels.

Key Features

  • Customizable Growth Metrics: Adjust essential factors such as revenue increase, profit margins, and marketing budgets.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
  • High-Precision Accuracy: Leverages The Beauty Health Company's (SKIN) actual financial data for credible valuation results.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze results side by side.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring The Beauty Health Company's (SKIN) financial data.
  • Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your preferences.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for The Beauty Health Company (SKIN)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to The Beauty Health Company’s valuation as you modify inputs.
  • Preloaded Financials: Comes equipped with The Beauty Health Company’s actual financial data for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Beauty Health Company (SKIN) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Beauty Health Company (SKIN).
  • Consultants: Deliver professional valuation insights on Beauty Health Company (SKIN) to clients quickly and accurately.
  • Business Owners: Understand how companies like Beauty Health Company (SKIN) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Beauty Health Company (SKIN).

What the Template Contains

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

No products were found matching.