The Joint Corp. (JYNT) DCF Valuation

The Joint Corp. (JYNT) 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

The Joint Corp. (JYNT) 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:

Assess The Joint Corp.'s financial prospects like an expert! This (JYNT) DCF Calculator provides you with pre-filled financial data and the complete flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your forecasts.


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 48.5 58.7 81.2 101.9 117.7 147.3 184.3 230.5 288.5 360.9
Revenue Growth, % 0 21.12 38.36 25.52 15.49 25.12 25.12 25.12 25.12 25.12
EBITDA 5.4 8.2 12.2 7.9 9.1 16.4 20.5 25.6 32.1 40.1
EBITDA, % 11.2 13.93 14.98 7.74 7.77 11.12 11.12 11.12 11.12 11.12
Depreciation 1.9 2.7 6.1 6.6 8.6 8.8 11.0 13.8 17.2 21.6
Depreciation, % 3.92 4.66 7.5 6.52 7.29 5.98 5.98 5.98 5.98 5.98
EBIT 3.5 5.4 6.1 1.2 .6 7.6 9.5 11.9 14.8 18.6
EBIT, % 7.28 9.27 7.48 1.22 0.47539 5.14 5.14 5.14 5.14 5.14
Total Cash 8.5 20.6 19.5 9.7 18.2 29.9 37.4 46.8 58.6 73.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.8 2.1 3.7 3.9 3.7
Account Receivables, % 5.72 3.52 4.56 3.84 3.16
Inventories 1.0 1.2 1.4 1.9 .0 2.2 2.8 3.4 4.3 5.4
Inventories, % 1.96 1.98 1.7 1.82 0 1.49 1.49 1.49 1.49 1.49
Accounts Payable 1.5 1.6 1.7 3.0 1.6 3.6 4.5 5.6 7.0 8.8
Accounts Payable, % 3.15 2.66 2.1 2.91 1.38 2.44 2.44 2.44 2.44 2.44
Capital Expenditure -4.2 -4.2 -8.4 -8.8 -5.0 -11.5 -14.3 -17.9 -22.5 -28.1
Capital Expenditure, % -8.6 -7.15 -10.32 -8.61 -4.25 -7.78 -7.78 -7.78 -7.78 -7.78
Tax Rate, % 695.1 695.1 695.1 695.1 695.1 695.1 695.1 695.1 695.1 695.1
EBITAT 3.5 13.2 7.7 .8 -3.3 5.4 6.8 8.5 10.7 13.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.0 12.3 3.7 -.8 1.0 .1 2.3 2.9 3.6 4.5
WACC, % 11.12 11.13 11.13 10.94 10.67 11 11 11 11 11
PV UFCF
SUM PV UFCF 9.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5
Terminal Value 51
Present Terminal Value 30
Enterprise Value 39
Net Debt -1
Equity Value 41
Diluted Shares Outstanding, MM 15
Equity Value Per Share 2.78

What You Will Receive

  • Adjustable Forecast Parameters: Modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: The Joint Corp.'s financial information pre-loaded to facilitate your analysis.
  • Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value.
  • Tailored and Professional Design: A refined Excel model that meets your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: The Joint Corp.'s historical financial statements and projected forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe The Joint Corp.'s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation results and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

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

Why Choose This Calculator for The Joint Corp. (JYNT)?

  • Accuracy: Utilizes real financial data from The Joint Corp. for precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the tedious process of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive design ensures accessibility for users with varying levels of financial modeling skills.

Who Should Use This Product?

  • Finance Students: Understand the intricacies of valuation methods and apply them using real-world data.
  • Academics: Integrate industry-standard models into your teaching or research projects.
  • Investors: Validate your investment strategies and evaluate the valuation metrics for The Joint Corp. (JYNT).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for The Joint Corp. (JYNT).
  • Small Business Owners: Discover how established public companies like The Joint Corp. (JYNT) are assessed in the market.

What the Template Contains

  • Historical Data: Includes The Joint Corp.'s (JYNT) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate The Joint Corp.'s (JYNT) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of The Joint Corp.'s (JYNT) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.