bluebird bio, Inc. (BLUE) 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
bluebird bio, Inc. (BLUE) Bundle
Simplify bluebird bio, Inc. (BLUE) valuation with this customizable DCF Calculator! Featuring real bluebird bio, Inc. (BLUE) financials and adjustable forecast inputs, you can test scenarios and uncover bluebird bio, Inc. (BLUE) 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 | 44.7 | 250.7 | 3.7 | 3.6 | 29.5 | 36.8 | 46.0 | 57.5 | 71.8 | 89.7 |
| Revenue Growth, % | 0 | 461.25 | -98.54 | -1.77 | 720.04 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 |
| EBITDA | -772.7 | -553.6 | -556.9 | -215.6 | -167.2 | -36.8 | -46.0 | -57.5 | -71.8 | -89.7 |
| EBITDA, % | -1729.68 | -220.8 | -15208.25 | -5992.74 | -566.71 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | 17.4 | 5.6 | 5.5 | 5.0 | 28.5 | 24.9 | 31.1 | 38.9 | 48.6 | 60.7 |
| Depreciation, % | 39.02 | 2.24 | 148.94 | 139.03 | 96.7 | 67.59 | 67.59 | 67.59 | 67.59 | 67.59 |
| EBIT | -790.2 | -559.3 | -562.4 | -220.6 | -195.7 | -36.8 | -46.0 | -57.5 | -71.8 | -89.7 |
| EBIT, % | -1768.71 | -223.05 | -15357.18 | -6131.78 | -663.41 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 1,238.0 | 1,274.1 | 396.6 | 181.7 | 221.8 | 36.8 | 46.0 | 57.5 | 71.8 | 89.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12.8 | 2.4 | 11.4 | 10.8 | 13.0 | 20.2 | 25.2 | 31.5 | 39.3 | 49.1 |
| Account Receivables, % | 28.71 | 0.94602 | 311 | 299.89 | 44.1 | 54.75 | 54.75 | 54.75 | 54.75 | 54.75 |
| Inventories | -144.3 | -149.7 | -108.5 | -1.4 | 22.9 | -16.3 | -20.4 | -25.5 | -31.8 | -39.7 |
| Inventories, % | -323.08 | -59.71 | -2962.94 | -39.31 | 77.7 | -44.26 | -44.26 | -44.26 | -44.26 | -44.26 |
| Accounts Payable | 43.0 | 13.8 | 25.9 | 14.9 | 18.5 | 26.9 | 33.6 | 41.9 | 52.4 | 65.4 |
| Accounts Payable, % | 96.24 | 5.51 | 706.8 | 413.32 | 62.71 | 72.89 | 72.89 | 72.89 | 72.89 | 72.89 |
| Capital Expenditure | -76.3 | -29.0 | -23.0 | -13.2 | -9.1 | -25.2 | -31.5 | -39.4 | -49.2 | -61.4 |
| Capital Expenditure, % | -170.69 | -11.56 | -628.15 | -367.19 | -30.7 | -68.45 | -68.45 | -68.45 | -68.45 | -68.45 |
| Tax Rate, % | 0.05942303 | 0.05942303 | 0.05942303 | 0.05942303 | 0.05942303 | 0.05942303 | 0.05942303 | 0.05942303 | 0.05942303 | 0.05942303 |
| EBITAT | -789.6 | -559.9 | -562.6 | -220.7 | -195.6 | -36.8 | -46.0 | -57.5 | -71.8 | -89.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -673.9 | -596.6 | -618.3 | -346.4 | -199.0 | 3.3 | -40.7 | -50.8 | -63.5 | -79.3 |
| WACC, % | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -176.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -81 | |||||||||
| Terminal Value | -1,498 | |||||||||
| Present Terminal Value | -1,048 | |||||||||
| Enterprise Value | -1,225 | |||||||||
| Net Debt | 109 | |||||||||
| Equity Value | -1,333 | |||||||||
| Diluted Shares Outstanding, MM | 110 | |||||||||
| Equity Value Per Share | -12.14 |
What You Will Get
- Real bluebird bio Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on bluebird bio’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Customizable Clinical Parameters: Adjust essential inputs such as treatment efficacy, patient demographics, and cost projections.
- Instant DCF Valuation: Computes intrinsic value, net present value, and other financial metrics on-the-fly.
- High-Precision Accuracy: Leverages bluebird bio’s actual financial data for credible valuation results.
- Effortless Scenario Analysis: Explore various assumptions and assess different outcomes with ease.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based BLUE DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates bluebird bio, Inc.’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose bluebird bio, Inc. (BLUE)?
- Innovative Solutions: Pioneering gene therapies that address serious genetic diseases.
- Proven Expertise: Backed by a team of leading scientists and industry professionals.
- Patient-Centric Approach: Focused on improving patient outcomes and quality of life.
- Robust Pipeline: A diverse range of therapies in various stages of development.
- Strong Community Impact: Committed to engaging with patients and advocacy groups.
Who Should Use This Product?
- Biotech Students: Explore gene therapy techniques and apply them with real-world data.
- Researchers: Integrate advanced models into your studies or clinical research.
- Investors: Validate your investment strategies and evaluate valuation metrics for bluebird bio, Inc. (BLUE).
- Market Analysts: Enhance your analysis with a customizable financial model tailored for biotech companies.
- Healthcare Entrepreneurs: Understand how leading biotech firms like bluebird bio, Inc. (BLUE) are assessed in the market.
What the Template Contains
- Preloaded BLUE 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.