Inhibrx, Inc. (INBX) 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
Inhibrx, Inc. (INBX) Bundle
Enhance your investment strategies with the Inhibrx, Inc. (INBX) DCF Calculator! Explore authentic Inhibrx financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Inhibrx, Inc. (INBX).
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 | 9.1 | 12.8 | 7.1 | 2.2 | 1.8 | 1.4 | 1.1 | .8 | .6 | .5 |
| Revenue Growth, % | 0 | 40.86 | -44.37 | -69.43 | -17.36 | -22.58 | -22.58 | -22.58 | -22.58 | -22.58 |
| EBITDA | -42.6 | -67.4 | -76.6 | -125.8 | -206.7 | -1.4 | -1.1 | -.8 | -.6 | -.5 |
| EBITDA, % | -468.54 | -526.57 | -1074.58 | -5776.72 | -11482.94 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | 2.5 | 2.4 | 2.7 | 1.2 | 1.2 | .6 | .4 | .3 | .3 | .2 |
| Depreciation, % | 27.69 | 18.68 | 37.73 | 56.24 | 66.17 | 41.3 | 41.3 | 41.3 | 41.3 | 41.3 |
| EBIT | -45.1 | -69.8 | -79.3 | -127.0 | -207.9 | -1.4 | -1.1 | -.8 | -.6 | -.5 |
| EBIT, % | -496.23 | -545.25 | -1112.31 | -5832.97 | -11549.11 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 11.5 | 128.7 | 131.3 | 273.9 | 277.9 | 1.4 | 1.1 | .8 | .6 | .5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .4 | .6 | .9 | .3 | .8 | .2 | .2 | .1 | .1 | .1 |
| Account Receivables, % | 4.82 | 4.8 | 12.32 | 11.8 | 43.22 | 15.39 | 15.39 | 15.39 | 15.39 | 15.39 |
| Inventories | 3.2 | -129.3 | -.9 | -.3 | -11.6 | -.5 | -.4 | -.3 | -.2 | -.2 |
| Inventories, % | 35.27 | -1009.36 | -12.32 | -11.8 | -644.06 | -37.77 | -37.77 | -37.77 | -37.77 | -37.77 |
| Accounts Payable | 3.1 | 13.5 | 9.1 | 4.3 | 8.3 | 1.2 | .9 | .7 | .6 | .4 |
| Accounts Payable, % | 34.26 | 105.07 | 128.07 | 199.4 | 461.72 | 86.85 | 86.85 | 86.85 | 86.85 | 86.85 |
| Capital Expenditure | -1.8 | -1.4 | -.9 | -.7 | -4.6 | -.5 | -.4 | -.3 | -.2 | -.2 |
| Capital Expenditure, % | -19.91 | -10.65 | -12.13 | -31.5 | -255.17 | -34.84 | -34.84 | -34.84 | -34.84 | -34.84 |
| Tax Rate, % | -0.68287 | -0.68287 | -0.68287 | -0.68287 | -0.68287 | -0.68287 | -0.68287 | -0.68287 | -0.68287 | -0.68287 |
| EBITAT | -45.9 | -69.8 | -79.3 | -127.0 | -209.3 | -1.4 | -1.1 | -.8 | -.6 | -.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -45.7 | 73.8 | -210.4 | -131.3 | -197.9 | -18.9 | -1.4 | -1.0 | -.8 | -.6 |
| WACC, % | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -18.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -4 | |||||||||
| Present Terminal Value | -2 | |||||||||
| Enterprise Value | -20 | |||||||||
| Net Debt | -68 | |||||||||
| Equity Value | 47 | |||||||||
| Diluted Shares Outstanding, MM | 47 | |||||||||
| Equity Value Per Share | 1.01 |
What You Will Get
- Comprehensive INBX Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Inhibrx’s future outlook.
- User-Friendly Interface: Designed for experts but easy to navigate for newcomers.
Key Features
- 🔍 Real-Life INBX Financials: Pre-filled historical and projected data for Inhibrx, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Inhibrx’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Inhibrx’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Inhibrx, Inc. (INBX) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Inhibrx, Inc. (INBX)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Inhibrx, Inc. (INBX)?
- Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses tailored for Inhibrx.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Inhibrx’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable benchmarks for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Inhibrx.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Inhibrx, Inc. (INBX) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Inhibrx, Inc. (INBX).
- Consultants: Deliver professional valuation insights on Inhibrx, Inc. (INBX) to clients quickly and accurately.
- Business Owners: Understand how biotech firms like Inhibrx, Inc. (INBX) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Inhibrx, Inc. (INBX).
What the Template Contains
- Pre-Filled DCF Model: Inhibrx, Inc.'s (INBX) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Inhibrx, Inc.'s (INBX) 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.