AtriCure, Inc. (ATRC) DCF Valuation

AtriCure, Inc. (ATRC) 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

AtriCure, Inc. (ATRC) 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:

Designed for accuracy, our (ATRC) DCF Calculator enables you to evaluate AtriCure, Inc. valuation using actual financial data and offers complete flexibility to modify all key parameters for improved projections.


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 230.8 206.5 274.3 330.4 399.2 462.7 536.3 621.5 720.3 834.8
Revenue Growth, % 0 -10.52 32.83 20.43 20.84 15.9 15.9 15.9 15.9 15.9
EBITDA -21.5 -33.6 -36.9 -29.5 -8.1 -46.3 -53.6 -62.1 -72.0 -83.5
EBITDA, % -9.32 -16.27 -13.43 -8.93 -2.03 -10 -10 -10 -10 -10
Depreciation 9.4 9.5 10.4 11.7 14.8 18.3 21.2 24.5 28.4 33.0
Depreciation, % 4.06 4.62 3.81 3.54 3.71 3.95 3.95 3.95 3.95 3.95
EBIT -30.9 -43.2 -47.3 -41.2 -22.9 -64.5 -74.8 -86.7 -100.5 -116.4
EBIT, % -13.38 -20.9 -17.24 -12.47 -5.74 -13.95 -13.95 -13.95 -13.95 -13.95
Total Cash 81.8 244.2 119.1 121.1 137.3 231.3 268.0 310.6 360.0 417.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 28.0 23.1 33.0 42.7 52.5
Account Receivables, % 12.15 11.21 12.04 12.92 13.15
Inventories 29.4 35.0 39.0 45.9 67.9 69.2 80.2 93.0 107.8 124.9
Inventories, % 12.74 16.96 14.2 13.9 17.01 14.96 14.96 14.96 14.96 14.96
Accounts Payable 14.9 12.7 18.6 19.9 27.4 29.9 34.6 40.1 46.5 53.9
Accounts Payable, % 6.48 6.17 6.78 6.02 6.85 6.46 6.46 6.46 6.46 6.46
Capital Expenditure -12.2 -5.3 -9.8 -16.9 -42.0 -25.0 -29.0 -33.6 -38.9 -45.1
Capital Expenditure, % -5.28 -2.55 -3.56 -5.11 -10.52 -5.4 -5.4 -5.4 -5.4 -5.4
Tax Rate, % -1.98 -1.98 -1.98 -1.98 -1.98 -1.98 -1.98 -1.98 -1.98 -1.98
EBITAT -31.1 -43.3 -47.1 -41.5 -23.4 -64.5 -74.7 -86.6 -100.4 -116.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -76.4 -41.9 -54.4 -62.0 -74.9 -74.4 -97.8 -113.4 -131.4 -152.3
WACC, % 11.01 11.01 11 11.01 11.01 11.01 11.01 11.01 11.01 11.01
PV UFCF
SUM PV UFCF -406.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -155
Terminal Value -1,725
Present Terminal Value -1,023
Enterprise Value -1,430
Net Debt -10
Equity Value -1,420
Diluted Shares Outstanding, MM 46
Equity Value Per Share -30.66

What You Will Get

  • Real AtriCure Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for AtriCure, Inc. (ATRC).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit AtriCure's specific context.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on AtriCure’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections relevant to AtriCure, Inc. (ATRC).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for AtriCure’s financial analysis.

Key Features

  • Comprehensive Data: AtriCure’s historical financial statements and pre-filled forecasts.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Results: View AtriCure’s intrinsic value update instantly.
  • Intuitive Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered AtriCure, Inc. (ATRC) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for AtriCure, Inc. (ATRC)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for AtriCure, Inc. (ATRC)?

  • Accuracy: Utilizes authentic AtriCure financials to ensure precise data.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users with limited financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately estimate AtriCure, Inc.’s (ATRC) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to AtriCure, Inc. (ATRC).
  • Consultants: Quickly adapt the template for valuation reports tailored for AtriCure, Inc. (ATRC) clients.
  • Entrepreneurs: Gain insights into financial modeling used by leading healthcare companies like AtriCure, Inc. (ATRC).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies applicable to AtriCure, Inc. (ATRC).

What the Template Contains

  • Pre-Filled DCF Model: AtriCure’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate AtriCure’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.