Zynex, Inc. (ZYXI) DCF Valuation

Zynex, Inc. (ZYXI) 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

Zynex, Inc. (ZYXI) 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:

Engineered for accuracy, our Zynex, Inc. (ZYXI) DCF Calculator empowers you to evaluate Zynex, Inc. (ZYXI) valuation using actual financial data and offers complete flexibility to modify all essential parameters for improved projections.


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 45.5 80.1 130.3 158.2 184.3 197.2 211.1 225.9 241.7 258.7
Revenue Growth, % 0 76.2 62.63 21.39 16.54 7.01 7.01 7.01 7.01 7.01
EBITDA 11.8 11.7 22.4 26.2 15.0 32.6 34.9 37.3 39.9 42.7
EBITDA, % 26.05 14.66 17.16 16.55 8.14 16.51 16.51 16.51 16.51 16.51
Depreciation .8 1.6 3.7 3.9 4.2 4.4 4.8 5.1 5.5 5.8
Depreciation, % 1.71 1.96 2.83 2.48 2.29 2.26 2.26 2.26 2.26 2.26
EBIT 11.1 10.2 18.7 22.3 10.8 28.1 30.1 32.2 34.5 36.9
EBIT, % 24.34 12.7 14.34 14.07 5.85 14.26 14.26 14.26 14.26 14.26
Total Cash 14.0 39.2 42.6 20.1 44.6 58.9 63.1 67.5 72.2 77.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.8 13.8 28.6 35.1 26.8
Account Receivables, % 12.83 17.27 21.97 22.17 14.56
Inventories 2.4 8.6 10.8 13.5 13.1 15.7 16.8 18.0 19.3 20.6
Inventories, % 5.23 10.78 8.25 8.53 7.11 7.98 7.98 7.98 7.98 7.98
Accounts Payable 2.1 4.7 4.7 5.6 8.4 8.8 9.4 10.1 10.8 11.6
Accounts Payable, % 4.71 5.89 3.64 3.55 4.58 4.47 4.47 4.47 4.47 4.47
Capital Expenditure -.2 -1.0 -.6 -.4 -1.2 -1.2 -1.3 -1.3 -1.4 -1.5
Capital Expenditure, % -0.35186 -1.23 -0.46738 -0.26428 -0.65429 -0.59344 -0.59344 -0.59344 -0.59344 -0.59344
Tax Rate, % 22.63 22.63 22.63 22.63 22.63 22.63 22.63 22.63 22.63 22.63
EBITAT 8.8 9.1 14.3 17.1 8.3 22.5 24.1 25.8 27.6 29.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3.3 -2.0 .5 12.3 22.8 15.3 24.6 26.4 28.2 30.2
WACC, % 6.27 6.36 6.25 6.25 6.25 6.28 6.28 6.28 6.28 6.28
PV UFCF
SUM PV UFCF 102.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 31
Terminal Value 1,378
Present Terminal Value 1,017
Enterprise Value 1,119
Net Debt 32
Equity Value 1,088
Diluted Shares Outstanding, MM 36
Equity Value Per Share 30.09

What You Will Get

  • Real ZYXI Financial Data: Pre-filled with Zynex, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Zynex, Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Zynex, Inc. (ZYXI).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Zynex.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Zynex's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Zynex, Inc. (ZYXI).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis of Zynex.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Zynex, Inc. (ZYXI) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Zynex’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial strategy.

Why Choose This Calculator for Zynex, Inc. (ZYXI)?

  • Accurate Data: Up-to-date Zynex financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Ready-made calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the healthcare sector.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Healthcare Professionals: Develop comprehensive and accurate financial models for medical device investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions in the healthcare sector.
  • Consultants and Advisors: Offer clients precise valuation assessments for Zynex, Inc. (ZYXI) stock.
  • Students and Educators: Utilize real-world financial data to enhance learning in valuation and modeling techniques.
  • Investors in Medical Technology: Gain insights into the valuation methodologies of innovative companies like Zynex, Inc. (ZYXI).

What the Template Contains

  • Pre-Filled Data: Includes Zynex, Inc.'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 Zynex, Inc.'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.