Longeveron Inc. (LGVN) DCF Valuation

Longeveron Inc. (LGVN) 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

Longeveron Inc. (LGVN) 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:

Enhance your investment strategies with the (LGVN) DCF Calculator! Explore genuine Longeveron Inc. financial data, adjust growth projections and expenses, and instantly observe how these modifications influence the intrinsic value of (LGVN).


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 5.6 5.6 1.3 1.2 .7 .5 .3 .2 .2 .1
Revenue Growth, % 0 -0.17617 -76.8 -6.43 -41.98 -31.35 -31.35 -31.35 -31.35 -31.35
EBITDA -2.2 -2.9 -16.2 -17.2 -20.1 -.4 -.3 -.2 -.1 -.1
EBITDA, % -38.85 -52.03 -1239.28 -1403.44 -2829.34 -78.18 -78.18 -78.18 -78.18 -78.18
Depreciation .8 .8 .9 .9 .9 .3 .2 .1 .1 .1
Depreciation, % 13.63 13.95 69.98 73.08 133.43 54.13 54.13 54.13 54.13 54.13
EBIT -3.0 -3.7 -17.1 -18.0 -21.0 -.4 -.3 -.2 -.1 -.1
EBIT, % -52.48 -65.98 -1309.26 -1476.51 -2962.76 -83.69 -83.69 -83.69 -83.69 -83.69
Total Cash 1.9 .8 35.0 19.7 5.4 .3 .2 .2 .1 .1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .5 .4 .1 .2 .1
Account Receivables, % 8.01 7.47 4.21 17.84 15.66
Inventories .0 .0 .0 -.6 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 -50.9 0 -10.18 -10.18 -10.18 -10.18 -10.18
Accounts Payable 1.2 1.6 .6 1.8 .6 .3 .2 .1 .1 .1
Accounts Payable, % 20.48 28.24 49.39 143.29 89.99 57.62 57.62 57.62 57.62 57.62
Capital Expenditure -.1 -.3 -1.3 -.9 -.7 -.3 -.2 -.1 -.1 -.1
Capital Expenditure, % -2.22 -4.65 -100.31 -70.05 -97.88 -54.96 -54.96 -54.96 -54.96 -54.96
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -3.0 -3.8 -17.2 -18.8 -21.0 -.4 -.3 -.2 -.1 -.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.6 -2.8 -18.2 -17.2 -22.4 -.7 -.4 -.3 -.2 -.1
WACC, % 5.52 5.52 5.52 5.52 5.52 5.52 5.52 5.52 5.52 5.52
PV UFCF
SUM PV UFCF -1.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value -3
Present Terminal Value -3
Enterprise Value -4
Net Debt -3
Equity Value -1
Diluted Shares Outstanding, MM 2
Equity Value Per Share -0.53

What You Will Get

  • Comprehensive LGVN Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess Longeveron Inc.'s future performance.
  • User-Friendly Design: Designed for professionals while remaining easy to navigate for newcomers.

Key Features

  • Real-Life LGVN Data: Pre-filled with Longeveron Inc.'s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
  • Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation results.
  • User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Longeveron Inc.'s (LGVN) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Longeveron Inc.'s (LGVN) intrinsic value.
  • Step 5: Use the outputs to make informed investment decisions or create reports.

Why Choose This Calculator for Longeveron Inc. (LGVN)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Instantly view changes in Longeveron’s valuation as you modify inputs.
  • Preloaded Data: Comes with Longeveron’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.

Who Should Use This Product?

  • Healthcare Investors: Develop comprehensive valuation models for assessing Longeveron Inc. (LGVN) investments.
  • Biotech Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Longeveron Inc. (LGVN).
  • Students and Educators: Utilize current data to practice and teach financial modeling in the biotech sector.
  • Biotech Enthusiasts: Gain insights into the valuation processes of innovative companies like Longeveron Inc. (LGVN).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Longeveron Inc. (LGVN) 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 Longeveron Inc. (LGVN).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.