Senseonics Holdings, Inc. (SENS) DCF Valuation

Senseonics Holdings, Inc. (SENS) 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

Senseonics Holdings, Inc. (SENS) 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:

Save time and improve precision with our (SENS) DCF Calculator! Equipped with real data from Senseonics Holdings, Inc. and customizable assumptions, this tool enables you to forecast, analyze, and value Senseonics like a seasoned investor.


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 21.3 4.9 13.7 16.4 22.4 26.9 32.2 38.6 46.3 55.5
Revenue Growth, % 0 -76.77 176.32 19.85 36.62 19.92 19.92 19.92 19.92 19.92
EBITDA -99.4 -157.9 -284.5 161.8 -48.0 -16.1 -19.3 -23.2 -27.8 -33.3
EBITDA, % -466.67 -3189.74 -2080.55 987.29 -214.4 -60 -60 -60 -60 -60
Depreciation 1.0 1.1 1.2 1.0 1.3 2.6 3.1 3.7 4.5 5.4
Depreciation, % 4.7 23.06 9.06 6.01 5.7 9.71 9.71 9.71 9.71 9.71
EBIT -100.4 -159.0 -285.8 160.8 -49.3 -16.1 -19.3 -23.2 -27.8 -33.3
EBIT, % -471.37 -3212.79 -2089.61 981.28 -220.11 -60 -60 -60 -60 -60
Total Cash 95.9 18.0 129.9 144.0 109.5 26.9 32.2 38.6 46.3 55.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.5 3.0 2.0 2.5 4.5
Account Receivables, % 49.23 60.34 14.43 14.96 20.24
Inventories 16.9 5.3 6.3 7.3 8.8 16.6 19.9 23.9 28.7 34.4
Inventories, % 79.48 106.71 46.19 44.58 39.2 61.89 61.89 61.89 61.89 61.89
Accounts Payable 4.3 1.8 1.2 .4 4.6 4.7 5.6 6.8 8.1 9.7
Accounts Payable, % 20.12 35.6 8.8 2.56 20.4 17.5 17.5 17.5 17.5 17.5
Capital Expenditure -1.0 -.2 -.2 -.3 -.4 -.7 -.9 -1.0 -1.3 -1.5
Capital Expenditure, % -4.91 -3.66 -1.54 -1.9 -1.56 -2.71 -2.71 -2.71 -2.71 -2.71
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -109.7 -173.4 -300.2 160.8 -49.3 -16.1 -19.3 -23.2 -27.8 -33.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -132.9 -155.8 -299.8 159.2 -47.8 -26.0 -21.1 -25.4 -30.4 -36.5
WACC, % 10.07 10.07 10.07 10.07 10.07 10.07 10.07 10.07 10.07 10.07
PV UFCF
SUM PV UFCF -103.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -37
Terminal Value -461
Present Terminal Value -285
Enterprise Value -388
Net Debt -28
Equity Value -361
Diluted Shares Outstanding, MM 568
Equity Value Per Share -0.63

What You Will Receive

  • Comprehensive Financial Model: Senseonics' actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, discount rates, and other critical factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed projections.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Senseonics Holdings, Inc. (SENS).
  • Adjustable Forecast Parameters: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Real-time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SENS DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Senseonics’ intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for Senseonics Holdings, Inc. (SENS)?

  • Accuracy: Utilizes real financial data from Senseonics for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards expected by CFOs.
  • User-Friendly: Intuitive interface suitable for users of all financial backgrounds.

Who Should Use This Product?

  • Investors: Evaluate Senseonics Holdings, Inc. (SENS) for informed buying or selling decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess future projections.
  • Startup Founders: Discover the valuation strategies employed by publicly traded companies like Senseonics.
  • Consultants: Create detailed valuation reports for clients focusing on Senseonics Holdings, Inc. (SENS).
  • Students and Educators: Utilize current market data to practice and teach valuation principles.

What the Template Contains

  • Pre-Filled DCF Model: Senseonics Holdings, Inc.'s (SENS) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for (SENS).
  • Financial Ratios: Evaluate Senseonics' (SENS) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
  • Financial Statements: Access annual and quarterly reports to facilitate comprehensive analysis.
  • Interactive Dashboard: Visualize key valuation metrics and results for (SENS) with ease.

No products were found matching.