Shattuck Labs, Inc. (STTK) DCF Valuation

Shattuck Labs, Inc. (STTK) 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

Shattuck Labs, Inc. (STTK) 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 the financial potential of Shattuck Labs, Inc. (STTK) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Shattuck Labs, Inc. (STTK) 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 9.9 9.9 30.0 .7 1.7 2.1 2.6 3.3 4.1 5.2
Revenue Growth, % 0 0.47537 202.16 -97.83 154.14 25.66 25.66 25.66 25.66 25.66
EBITDA -24.5 -36.3 -43.9 -100.3 -87.6 -2.1 -2.6 -3.3 -4.1 -5.2
EBITDA, % -248.1 -365.54 -146.21 -15376.69 -5287.57 -100 -100 -100 -100 -100
Depreciation .5 .6 1.4 3.4 4.0 .9 1.1 1.4 1.8 2.2
Depreciation, % 5.43 6.22 4.6 517.64 243.93 43.25 43.25 43.25 43.25 43.25
EBIT -25.1 -36.9 -45.3 -103.6 -91.7 -2.1 -2.6 -3.3 -4.1 -5.2
EBIT, % -253.53 -371.76 -150.81 -15894.33 -5531.5 -100 -100 -100 -100 -100
Total Cash 39.1 335.4 268.8 161.3 130.6 2.1 2.6 3.3 4.1 5.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 3.1 1.8 10.0 7.2 1.6 1.2 1.5 1.8 2.3 2.9
Accounts Payable, % 30.86 17.66 33.35 1099.69 95.78 55.53 55.53 55.53 55.53 55.53
Capital Expenditure -.5 -.7 -7.9 -11.6 -.4 -.7 -.9 -1.1 -1.3 -1.7
Capital Expenditure, % -4.75 -7.32 -26.41 -1781.29 -24.56 -32.61 -32.61 -32.61 -32.61 -32.61
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -25.0 -35.8 -44.6 -102.2 -91.7 -2.1 -2.6 -3.2 -4.1 -5.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -21.8 -37.2 -42.9 -113.3 -93.6 -2.3 -2.0 -2.5 -3.2 -4.0
WACC, % 12.59 12.58 12.59 12.59 12.6 12.59 12.59 12.59 12.59 12.59
PV UFCF
SUM PV UFCF -9.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -4
Terminal Value -38
Present Terminal Value -21
Enterprise Value -31
Net Debt -121
Equity Value 91
Diluted Shares Outstanding, MM 43
Equity Value Per Share 2.13

What You Will Get

  • Real STTK Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Shattuck Labs' future performance.
  • User-Friendly Design: Designed for professionals but easy for beginners to navigate.

Key Features

  • Comprehensive DCF Calculator: Features in-depth unlevered and levered DCF valuation models tailored for Shattuck Labs, Inc. (STTK).
  • WACC Calculator: Pre-designed Weighted Average Cost of Capital sheet with adjustable parameters for precise analysis.
  • Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Shattuck Labs, Inc. (STTK).
  • Interactive Dashboard and Charts: Visual representations provide a clear overview of essential valuation metrics for streamlined analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Shattuck Labs, Inc. (STTK) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Shattuck Labs, Inc. (STTK)'s intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose the Shattuck Labs, Inc. (STTK) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Shattuck Labs.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Shattuck Labs’ intrinsic value and Net Present Value.
  • Ready-to-Use Data: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Shattuck Labs.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and precise valuation models for analyzing Shattuck Labs, Inc. (STTK).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver clients accurate valuation insights for Shattuck Labs, Inc. (STTK).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Biotech Enthusiasts: Gain insights into how biotech firms like Shattuck Labs, Inc. (STTK) are valued in the marketplace.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Shattuck Labs, Inc. (STTK).
  • Real-World Data: Shattuck Labs' historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.