Titan Pharmaceuticals, Inc. (TTNP) 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
Titan Pharmaceuticals, Inc. (TTNP) Bundle
Simplify Titan Pharmaceuticals, Inc. (TTNP) valuation with this customizable DCF Calculator! Featuring real Titan Pharmaceuticals, Inc. (TTNP) financials and adjustable forecast inputs, you can test scenarios and uncover Titan Pharmaceuticals, Inc. (TTNP) fair value in minutes.
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 | 3.6 | 4.8 | 1.5 | .1 | .2 | .2 | .2 | .1 | .1 | .1 |
| Revenue Growth, % | 0 | 33.98 | -68.46 | -96.07 | 206.67 | -7.64 | -7.64 | -7.64 | -7.64 | -7.64 |
| EBITDA | -6.3 | -7.1 | -9.1 | -10.0 | -7.2 | -.2 | -.2 | -.1 | -.1 | -.1 |
| EBITDA, % | -173.89 | -145.91 | -598.49 | -16731.67 | -3894.02 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .2 | .3 | .2 | .2 | .1 | .1 | .1 | .1 | .1 | .0 |
| Depreciation, % | 6.76 | 6.04 | 14.48 | 326.67 | 60.87 | 37.63 | 37.63 | 37.63 | 37.63 | 37.63 |
| EBIT | -6.5 | -7.4 | -9.4 | -10.2 | -7.3 | -.2 | -.2 | -.1 | -.1 | -.1 |
| EBIT, % | -180.64 | -151.94 | -612.98 | -17058.33 | -3954.89 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 5.2 | 5.4 | 6.0 | 2.9 | 6.8 | .2 | .2 | .1 | .1 | .1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .4 | .9 | .1 | .0 | 1.0 | .1 | .1 | .1 | .1 | .0 |
| Account Receivables, % | 12.13 | 18.27 | 7.34 | 60 | 568.48 | 39.55 | 39.55 | 39.55 | 39.55 | 39.55 |
| Inventories | 1.0 | .3 | .3 | .1 | .0 | .1 | .0 | .0 | .0 | .0 |
| Inventories, % | 27.64 | 6.78 | 19.2 | 176.67 | 0 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 |
| Accounts Payable | .8 | 1.3 | .8 | .7 | .3 | .1 | .1 | .1 | .1 | .1 |
| Accounts Payable, % | 22.57 | 25.9 | 52.1 | 1158.33 | 189.13 | 60.11 | 60.11 | 60.11 | 60.11 | 60.11 |
| Capital Expenditure | -.3 | -.5 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -7.09 | -11.16 | -1.51 | 0 | -1.09 | -4.17 | -4.17 | -4.17 | -4.17 | -4.17 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -6.4 | -20.6 | -8.6 | -10.2 | -7.3 | -.2 | -.2 | -.1 | -.1 | -.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7.0 | -20.2 | -8.1 | -9.8 | -8.4 | .6 | -.1 | -.1 | -.1 | -.1 |
| WACC, % | 8.81 | 8.83 | 8.77 | 8.82 | 8.83 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | .3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | -1 | |||||||||
| Present Terminal Value | -1 | |||||||||
| Enterprise Value | -1 | |||||||||
| Net Debt | -6 | |||||||||
| Equity Value | 6 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | 7.55 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real TTNP financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Titan Pharmaceuticals’ valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Accurate Titan Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: User-friendly charts and summaries to clearly present your valuation outcomes.
- Designed for All Users: An intuitive layout suitable for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Titan Pharmaceuticals, Inc. (TTNP) preloaded data.
- 2. Adjust Assumptions: Modify key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to analyze different valuation scenarios.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Titan Pharmaceuticals, Inc. (TTNP)?
- Accuracy: Utilizes real Titan Pharmaceuticals financials to ensure precise data.
- Flexibility: Tailored for users to experiment with and adjust inputs as needed.
- Time-Saving: Eliminate the complexities of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in Titan Pharmaceuticals, Inc. (TTNP).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Titan Pharmaceuticals, Inc. (TTNP).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Healthcare Enthusiasts: Gain insights into how biopharmaceutical companies like Titan Pharmaceuticals, Inc. (TTNP) are valued in the market.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Titan Pharmaceuticals, Inc. (TTNP).
- Real-World Data: Titan's historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Titan's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Titan Pharmaceuticals, Inc. (TTNP).
- Dashboard with Visual Outputs: Charts and tables designed for clear and actionable results related to Titan Pharmaceuticals, Inc. (TTNP).