Inotiv, Inc. (NOTV) DCF Valuation

Inotiv, Inc. (NOTV) 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

Inotiv, Inc. (NOTV) 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:

Explore Inotiv, Inc. (NOTV) financial prospects with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate Inotiv, Inc. (NOTV) intrinsic value and shape your investment approach.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 60.5 89.6 547.7 572.4 490.7 660.6 889.2 1,196.9 1,611.2 2,168.8
Revenue Growth, % 0 48.18 511.19 4.52 -14.27 34.61 34.61 34.61 34.61 34.61
EBITDA 1.0 15.4 -273.4 -26.5 -26.8 -54.4 -73.2 -98.5 -132.6 -178.6
EBITDA, % 1.7 17.15 -49.93 -4.63 -5.45 -8.23 -8.23 -8.23 -8.23 -8.23
Depreciation 5.0 7.6 49.3 54.7 57.1 61.9 83.4 112.2 151.1 203.3
Depreciation, % 8.24 8.44 9.01 9.56 11.64 9.38 9.38 9.38 9.38 9.38
EBIT -4.0 7.8 -322.7 -81.2 -83.9 -116.3 -156.6 -210.8 -283.7 -381.9
EBIT, % -6.54 8.71 -58.93 -14.19 -17.09 -17.61 -17.61 -17.61 -17.61 -17.61
Total Cash 1.4 138.9 18.5 35.5 21.4 153.6 206.8 278.3 374.7 504.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.8 28.4 100.1 90.4 73.6
Account Receivables, % 17.9 31.65 18.27 15.8 14.99
Inventories .7 .6 71.4 56.1 18.2 37.5 50.5 67.9 91.4 123.1
Inventories, % 1.16 0.67184 13.04 9.8 3.7 5.68 5.68 5.68 5.68 5.68
Accounts Payable 3.2 6.2 28.7 32.6 33.5 39.5 53.2 71.6 96.4 129.8
Accounts Payable, % 5.29 6.88 5.24 5.69 6.83 5.98 5.98 5.98 5.98 5.98
Capital Expenditure -6.2 -12.5 -36.3 -27.5 -22.3 -53.0 -71.4 -96.1 -129.4 -174.2
Capital Expenditure, % -10.25 -13.92 -6.63 -4.8 -4.55 -8.03 -8.03 -8.03 -8.03 -8.03
Tax Rate, % 17.07 17.07 17.07 17.07 17.07 17.07 17.07 17.07 17.07 17.07
EBITAT -4.1 13.9 -308.8 -68.7 -69.6 -107.8 -145.1 -195.3 -262.9 -353.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13.6 -5.5 -415.8 -12.7 21.0 -168.9 -177.5 -238.9 -321.6 -432.9
WACC, % 52.04 52.04 50.58 46.83 46.25 49.55 49.55 49.55 49.55 49.55
PV UFCF
SUM PV UFCF -385.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -442
Terminal Value -929
Present Terminal Value -124
Enterprise Value -510
Net Debt -6
Equity Value -504
Diluted Shares Outstanding, MM 26
Equity Value Per Share -19.46

What You Will Receive

  • Pre-Filled Financial Model: Inotiv, Inc.'s (NOTV) actual data provides an accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates let you view results instantly as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-grade valuation.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages Inotiv's real-world financial data for dependable valuation results.
  • Streamlined Scenario Analysis: Effortlessly evaluate various assumptions and analyze outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file for Inotiv, Inc. (NOTV).
  2. Step 2: Review Inotiv's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose Inotiv, Inc. (NOTV)?

  • Streamlined Processes: Simplify your research with our ready-to-use solutions.
  • Enhanced Accuracy: Dependable data and methodologies ensure precise results.
  • Customizable Solutions: Adapt our services to match your unique needs and forecasts.
  • User-Friendly Interface: Intuitive design and visualizations facilitate easy data interpretation.
  • Preferred by Professionals: Our tools are crafted for experts who prioritize reliability and effectiveness.

Who Should Use Inotiv, Inc. (NOTV)?

  • Investors: Gain insights into the biotech sector with a reliable investment analysis tool.
  • Financial Analysts: Streamline your workflow with a comprehensive model tailored for biotech evaluations.
  • Consultants: Effortlessly customize reports and presentations for clients in the life sciences industry.
  • Biotech Enthusiasts: Enhance your knowledge of industry trends and company performance through detailed analyses.
  • Educators and Students: Utilize it as a hands-on resource in courses focused on biotechnology and finance.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Inotiv, Inc. (NOTV).
  • Real-World Data: Inotiv’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables for clear and actionable results specific to Inotiv, Inc. (NOTV).

No products were found matching.