Aditxt, Inc. (ADTX) DCF Valuation

Aditxt, Inc. (ADTX) 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

Aditxt, Inc. (ADTX) 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:

Unleash Aditxt, Inc. (ADTX) true potential with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how fluctuations affect Aditxt, Inc. (ADTX) valuation – all within one easy-to-use Excel template.


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 .0 .0 .1 .9 .6 .8 .9 1.0 1.2 1.4
Revenue Growth, % 0 0 0 788.96 -30.9 17.27 17.27 17.27 17.27 17.27
EBITDA .0 -8.9 -44.0 -24.8 -25.5 -.2 -.2 -.2 -.2 -.3
EBITDA, % 100 100 -41849.84 -2659.04 -3945.89 -20 -20 -20 -20 -20
Depreciation 5.9 .0 .5 .5 .5 .7 .8 .9 1.1 1.3
Depreciation, % 100 100 453.41 57.4 84.1 88.3 88.3 88.3 88.3 88.3
EBIT -5.8 -8.9 -44.4 -25.4 -26.0 -.2 -.2 -.2 -.2 -.3
EBIT, % 100 100 -42303.25 -2716.44 -4029.99 -20 -20 -20 -20 -20
Total Cash .0 10.5 7.9 2.8 .1 .6 .7 .9 1.0 1.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .6 .5 5.9
Account Receivables, % 100 100 561.57 56.54 907.19
Inventories .0 .0 .5 1.0 .7 .8 .9 1.0 1.2 1.4
Inventories, % 100 100 470.99 101.75 115.55 100 100 100 100 100
Accounts Payable 1.8 .2 1.6 2.0 8.6 .8 .9 1.0 1.2 1.4
Accounts Payable, % 100 100 1500.03 209.75 1325.99 100 100 100 100 100
Capital Expenditure .0 -.2 -1.0 -.4 .0 -.2 -.3 -.3 -.3 -.4
Capital Expenditure, % 100 100 -967.07 -39.31 -2.23 -28.31 -28.31 -28.31 -28.31 -28.31
Tax Rate, % 0.02966307 0.02966307 0.02966307 0.02966307 0.02966307 0.02966307 0.02966307 0.02966307 0.02966307 0.02966307
EBITAT -5.8 -9.2 -46.3 -25.9 -26.0 -.2 -.2 -.2 -.2 -.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1.9 -10.9 -46.6 -25.7 -24.0 -2.3 .2 .3 .3 .4
WACC, % 35 35 35 35 34.98 34.99 34.99 34.99 34.99 34.99
PV UFCF
SUM PV UFCF -1.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 1
Present Terminal Value 0
Enterprise Value -1
Net Debt 18
Equity Value -19
Diluted Shares Outstanding, MM 0
Equity Value Per Share -63.41

What You Will Receive

  • Comprehensive Financial Model: Aditxt, Inc.’s (ADTX) actual data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation needs.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • Comprehensive ADTX Data: Pre-filled with Aditxt, Inc.'s historical performance metrics and future projections.
  • Customizable Inputs: Modify growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Generate various forecasting scenarios to evaluate different valuation possibilities.
  • User-Centric Interface: Intuitive, organized, and suitable for both seasoned professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file for Aditxt, Inc. (ADTX).
  2. Step 2: Review Aditxt's pre-filled financial data and forecasts.
  3. Step 3: Modify 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 adjust the assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose Aditxt, Inc. (ADTX)?

  • Save Time: Skip the lengthy processes – our solutions are ready for immediate use.
  • Enhance Precision: Access to accurate data and algorithms minimizes valuation errors.
  • Completely Customizable: Adjust the platform to fit your unique strategies and forecasts.
  • User-Friendly: Intuitive interfaces and visuals make insights straightforward to understand.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for Aditxt, Inc. (ADTX) analysis.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Aditxt, Inc. (ADTX).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Health Tech Enthusiasts: Gain insights into the valuation of innovative health tech companies like Aditxt, Inc. (ADTX).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Aditxt, Inc. (ADTX) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Aditxt, Inc. (ADTX).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.