Nevro Corp. (NVRO) DCF Valuation

Nevro Corp. (NVRO) 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

Nevro Corp. (NVRO) 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 choices with the Nevro Corp. (NVRO) DCF Calculator! Utilize authentic financial data for Nevro, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Nevro Corp. (NVRO).


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 390.3 362.0 386.9 406.4 425.2 494.6 575.2 669.1 778.3 905.3
Revenue Growth, % 0 -7.23 6.87 5.03 4.63 16.32 16.32 16.32 16.32 16.32
EBITDA -83.4 -52.2 -102.4 21.0 -78.3 -74.7 -86.9 -101.0 -117.5 -136.7
EBITDA, % -21.36 -14.42 -26.47 5.17 -18.42 -15.1 -15.1 -15.1 -15.1 -15.1
Depreciation 7.8 8.2 8.7 10.3 11.5 11.6 13.5 15.7 18.3 21.3
Depreciation, % 2 2.26 2.24 2.54 2.71 2.35 2.35 2.35 2.35 2.35
EBIT -91.2 -60.4 -111.1 10.7 -89.8 -86.3 -100.4 -116.8 -135.8 -158.0
EBIT, % -23.36 -16.68 -28.71 2.63 -21.13 -17.45 -17.45 -17.45 -17.45 -17.45
Total Cash 237.8 588.0 362.0 374.4 322.7 417.9 486.1 565.4 657.7 765.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 82.8 77.7 70.5 78.9 79.4
Account Receivables, % 21.23 21.45 18.22 19.42 18.67
Inventories 91.6 83.3 93.5 99.6 118.7 121.7 141.6 164.7 191.6 222.8
Inventories, % 23.47 23.01 24.17 24.52 27.91 24.62 24.62 24.62 24.62 24.62
Accounts Payable 13.7 23.1 32.0 26.8 22.5 29.7 34.6 40.2 46.8 54.4
Accounts Payable, % 3.51 6.38 8.27 6.61 5.3 6.01 6.01 6.01 6.01 6.01
Capital Expenditure -3.5 -6.0 -12.3 -7.5 -8.6 -9.5 -11.1 -12.9 -15.0 -17.4
Capital Expenditure, % -0.88967 -1.66 -3.19 -1.86 -2.02 -1.92 -1.92 -1.92 -1.92 -1.92
Tax Rate, % 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77 5.77
EBITAT -92.6 -61.0 -111.5 7.5 -84.7 -80.2 -93.3 -108.5 -126.2 -146.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -249.0 -36.0 -109.3 -9.4 -105.5 -92.4 -121.8 -141.7 -164.8 -191.7
WACC, % 6.1 6.1 6.1 5.28 5.94 5.91 5.91 5.91 5.91 5.91
PV UFCF
SUM PV UFCF -590.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -199
Terminal Value -10,452
Present Terminal Value -7,845
Enterprise Value -8,435
Net Debt 118
Equity Value -8,552
Diluted Shares Outstanding, MM 36
Equity Value Per Share -237.69

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Nevro Corp.'s (NVRO) financial data pre-filled to expedite your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Data: Nevro Corp.’s (NVRO) extensive historical financial records and pre-filled forecasts.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: Instantly view Nevro Corp.’s (NVRO) intrinsic value updates as you make changes.
  • Intuitive Visualizations: Engaging dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Get instant access to the Excel-based NVRO DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Nevro Corp.'s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Nevro Corp. (NVRO)?

  • Designed for Experts: A sophisticated tool utilized by healthcare analysts, investors, and financial advisors.
  • Comprehensive Data: Nevro’s historical and projected financials are preloaded for enhanced accuracy.
  • Forecast Scenarios: Effortlessly simulate various financial forecasts and assumptions.
  • Detailed Outputs: Automatically calculates intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance makes navigating the calculator straightforward.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Nevro Corp. (NVRO) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Nevro Corp. (NVRO).
  • Consultants: Deliver professional valuation insights for Nevro Corp. (NVRO) to clients quickly and accurately.
  • Business Owners: Understand how companies like Nevro Corp. (NVRO) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Nevro Corp. (NVRO).

What the Template Contains

  • Pre-Filled Data: Includes Nevro Corp.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Nevro Corp.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.