STRATA Skin Sciences, Inc. (SSKN) DCF Valuation

STRATA Skin Sciences, Inc. (SSKN) 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

STRATA Skin Sciences, Inc. (SSKN) 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:

Simplify STRATA Skin Sciences, Inc. (SSKN) valuation with this customizable DCF Calculator! Featuring real STRATA Skin Sciences, Inc. (SSKN) financials and adjustable forecast inputs, you can test scenarios and uncover STRATA Skin Sciences, Inc. (SSKN) fair value in minutes.


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 31.6 23.1 30.0 36.2 33.4 34.7 36.0 37.5 39.0 40.5
Revenue Growth, % 0 -26.9 29.83 20.63 -7.75 3.95 3.95 3.95 3.95 3.95
EBITDA 1.8 -.2 1.7 1.1 -3.4 .3 .3 .3 .3 .3
EBITDA, % 5.73 -0.71459 5.76 3.12 -10.13 0.75405 0.75405 0.75405 0.75405 0.75405
Depreciation 4.8 3.9 4.1 5.7 5.9 5.5 5.7 5.9 6.2 6.4
Depreciation, % 15.26 16.94 13.63 15.73 17.69 15.85 15.85 15.85 15.85 15.85
EBIT -3.0 -4.1 -2.4 -4.6 -9.3 -5.2 -5.4 -5.7 -5.9 -6.1
EBIT, % -9.53 -17.65 -7.87 -12.61 -27.83 -15.1 -15.1 -15.1 -15.1 -15.1
Total Cash 8.1 10.6 12.6 5.4 6.8 10.3 10.7 11.2 11.6 12.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.4 2.9 3.4 4.5 4.4
Account Receivables, % 13.89 12.75 11.45 12.36 13.31
Inventories 3.0 3.4 3.5 5.5 2.7 4.1 4.3 4.5 4.6 4.8
Inventories, % 9.58 14.92 11.64 15.34 8.01 11.9 11.9 11.9 11.9 11.9
Accounts Payable 1.9 2.8 2.8 3.4 3.3 3.2 3.4 3.5 3.6 3.8
Accounts Payable, % 5.95 11.97 9.41 9.47 10.02 9.37 9.37 9.37 9.37 9.37
Capital Expenditure -2.8 -2.2 -3.7 -3.6 -5.0 -3.8 -4.0 -4.1 -4.3 -4.5
Capital Expenditure, % -8.84 -9.35 -12.19 -9.82 -15.05 -11.05 -11.05 -11.05 -11.05 -11.05
Tax Rate, % 0.84234 0.84234 0.84234 0.84234 0.84234 0.84234 0.84234 0.84234 0.84234 0.84234
EBITAT -2.9 -4.3 -2.4 -4.6 -9.2 -5.2 -5.4 -5.6 -5.8 -6.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6.4 -.7 -2.4 -5.0 -5.5 -5.1 -3.9 -4.0 -4.2 -4.3
WACC, % 10.33 10.57 10.57 10.57 10.52 10.51 10.51 10.51 10.51 10.51
PV UFCF
SUM PV UFCF -16.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -4
Terminal Value -52
Present Terminal Value -32
Enterprise Value -48
Net Debt 9
Equity Value -57
Diluted Shares Outstanding, MM 3
Equity Value Per Share -16.21

What You Will Get

  • Real SSKN Financial Data: Pre-filled with STRATA Skin Sciences’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See STRATA Skin Sciences’ intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Tool: Features detailed unlevered and levered DCF valuation models tailored for STRATA Skin Sciences, Inc. (SSKN).
  • WACC Analysis Tool: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Inputs: Adjust growth projections, capital investments, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to STRATA Skin Sciences, Inc. (SSKN).
  • Interactive Dashboard and Charts: Visual representations that condense key valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file for STRATA Skin Sciences, Inc. (SSKN).
  2. Step 2: Review STRATA's pre-filled financial data and forecasts.
  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 assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose STRATA Skin Sciences Calculator?

  • Precision: Utilizes real STRATA financial data for reliable results.
  • Adaptability: Built to allow users to easily adjust and experiment with inputs.
  • Efficiency: Avoid the complexity of creating a financial model from the ground up.
  • Expert-Level: Crafted with the accuracy and functionality expected by financial professionals.
  • Intuitive: Simple to navigate, even for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate STRATA Skin Sciences, Inc.'s (SSKN) market potential before making investment decisions.
  • CFOs and Financial Analysts: Enhance financial assessments and project future valuations for SSKN.
  • Startup Founders: Understand the valuation methodologies applied to companies like STRATA Skin Sciences, Inc. (SSKN).
  • Consultants: Prepare comprehensive valuation reports for clients interested in SSKN.
  • Students and Educators: Utilize real data from STRATA Skin Sciences, Inc. (SSKN) to teach and practice valuation strategies.

What the Template Contains

  • Preloaded SSKN 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.