Adicet Bio, Inc. (ACET) DCF Valuation

Adicet Bio, Inc. (ACET) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Adicet Bio, Inc. (ACET) 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 Adicet Bio, Inc. (ACET) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine Adicet Bio, Inc. (ACET) intrinsic value 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 1.0 17.9 9.7 25.0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 1699.3 -45.65 156.83 -100 13.59 13.59 13.59 13.59 13.59
EBITDA -26.9 -37.4 -60.4 -64.7 -136.5 .0 .0 .0 .0 .0
EBITDA, % -2701.61 -208.95 -620.86 -258.91 100 -60 -60 -60 -60 -60
Depreciation 1.2 2.0 4.1 5.0 6.1 .0 .0 .0 .0 .0
Depreciation, % 124.42 10.9 41.8 20.04 100 54.55 54.55 54.55 54.55 54.55
EBIT -28.1 -39.4 -64.5 -69.7 -142.6 .0 .0 .0 .0 .0
EBIT, % -2826.03 -219.85 -662.66 -278.95 100 -60 -60 -60 -60 -60
Total Cash 62.4 94.6 277.5 257.7 159.7 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .9 .0 .2 .4 .0
Account Receivables, % 93.97 0 2.2 1.74 100
Inventories .7 -3.1 4.7 2.6 .0 .0 .0 .0 .0 .0
Inventories, % 67.54 -17.28 48.08 10.27 100 41.72 41.72 41.72 41.72 41.72
Accounts Payable 1.1 1.6 3.3 4.4 2.6 .0 .0 .0 .0 .0
Accounts Payable, % 105.73 8.67 33.54 17.62 100 51.97 51.97 51.97 51.97 51.97
Capital Expenditure -1.1 -1.0 -13.0 -16.8 -4.5 .0 .0 .0 .0 .0
Capital Expenditure, % -107.54 -5.53 -134.08 -67.15 100 -54.54 -54.54 -54.54 -54.54 -54.54
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -28.1 -36.6 -64.3 -67.0 -142.6 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -28.5 -30.4 -79.6 -75.7 -139.8 -2.6 .0 .0 .0 .0
WACC, % 9.7 9.6 9.7 9.64 9.7 9.67 9.67 9.67 9.67 9.67
PV UFCF
SUM PV UFCF -2.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -2
Net Debt -139
Equity Value 136
Diluted Shares Outstanding, MM 43
Equity Value Per Share 3.17

What You Will Get

  • Pre-Filled Financial Model: Adicet Bio’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Customizable Research Parameters: Adjust essential inputs such as clinical trial success rates, R&D expenditures, and market penetration forecasts.
  • Instant DCF Analysis: Provides real-time calculations of intrinsic value, net present value, and additional financial metrics.
  • High-Precision Valuation: Leverages Adicet Bio's actual financial data for accurate and reliable valuation results.
  • Streamlined Scenario Testing: Effortlessly evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the complexities of developing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Adicet Bio, Inc.'s (ACET) pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Calculator for Adicet Bio, Inc. (ACET)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your specific analysis needs.
  • Real-Time Valuation: Monitor immediate changes to Adicet Bio's valuation as you modify inputs.
  • Preloaded Data: Comes equipped with Adicet Bio’s latest financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use Adicet Bio, Inc. (ACET)?

  • Investors: Make informed decisions with comprehensive insights into cutting-edge therapies.
  • Biotech Analysts: Streamline your research with detailed reports on innovative drug development.
  • Consultants: Tailor presentations or reports efficiently using our extensive market analysis.
  • Healthcare Enthusiasts: Enhance your knowledge of biotechnology advancements through real-case studies.
  • Educators and Students: Utilize it as a valuable resource in life sciences and biotech education.

What the Template Contains

  • Pre-Filled Data: Includes Adicet Bio, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Adicet Bio, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.