Butterfly Network, Inc. (BFLY) DCF Valuation
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Butterfly Network, Inc. (BFLY) Bundle
Gain insight into your Butterfly Network, Inc. (BFLY) valuation analysis using our sophisticated DCF Calculator! Equipped with real (BFLY) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Butterfly Network, Inc.
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 | 27.6 | 46.3 | 62.6 | 73.4 | 65.9 | 84.0 | 107.1 | 136.6 | 174.2 | 222.1 |
| Revenue Growth, % | 0 | 67.68 | 35.27 | 17.3 | -10.21 | 27.51 | 27.51 | 27.51 | 27.51 | 27.51 |
| EBITDA | -98.9 | -160.2 | -29.5 | -162.7 | -124.8 | -75.2 | -95.8 | -122.2 | -155.8 | -198.7 |
| EBITDA, % | -358.7 | -346.47 | -47.23 | -221.75 | -189.44 | -89.45 | -89.45 | -89.45 | -89.45 | -89.45 |
| Depreciation | .8 | 1.3 | 2.1 | 5.9 | 8.8 | 5.1 | 6.5 | 8.3 | 10.6 | 13.5 |
| Depreciation, % | 2.75 | 2.85 | 3.34 | 8.09 | 13.31 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| EBIT | -99.7 | -161.6 | -31.6 | -168.7 | -133.6 | -75.7 | -96.6 | -123.1 | -157.0 | -200.2 |
| EBIT, % | -361.44 | -349.31 | -50.57 | -229.84 | -202.76 | -90.11 | -90.11 | -90.11 | -90.11 | -90.11 |
| Total Cash | 90.0 | 60.2 | 422.8 | 237.8 | 134.4 | 84.0 | 107.1 | 136.6 | 174.2 | 222.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.0 | 5.8 | 11.9 | 14.7 | 13.4 | 13.3 | 16.9 | 21.6 | 27.5 | 35.1 |
| Account Receivables, % | 7.07 | 12.44 | 19.08 | 20.01 | 20.36 | 15.79 | 15.79 | 15.79 | 15.79 | 15.79 |
| Inventories | 9.4 | 25.8 | 36.2 | 60.0 | 73.0 | 55.4 | 70.6 | 90.1 | 114.9 | 146.5 |
| Inventories, % | 34.23 | 55.79 | 57.93 | 81.71 | 110.81 | 65.93 | 65.93 | 65.93 | 65.93 | 65.93 |
| Accounts Payable | 5.2 | 16.4 | 5.8 | 7.2 | 5.1 | 13.6 | 17.4 | 22.1 | 28.2 | 36.0 |
| Accounts Payable, % | 18.74 | 35.46 | 9.27 | 9.83 | 7.72 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 |
| Capital Expenditure | -4.5 | -2.4 | -7.9 | -18.3 | -5.8 | -11.4 | -14.5 | -18.5 | -23.6 | -30.1 |
| Capital Expenditure, % | -16.2 | -5.14 | -12.59 | -24.94 | -8.78 | -13.53 | -13.53 | -13.53 | -13.53 | -13.53 |
| Tax Rate, % | -0.06136823 | -0.06136823 | -0.06136823 | -0.06136823 | -0.06136823 | -0.06136823 | -0.06136823 | -0.06136823 | -0.06136823 | -0.06136823 |
| EBITAT | -99.6 | -161.6 | -31.8 | -168.7 | -133.7 | -75.7 | -96.5 | -123.1 | -157.0 | -200.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -109.5 | -171.6 | -64.8 | -206.2 | -144.6 | -55.7 | -119.7 | -152.6 | -194.6 | -248.1 |
| WACC, % | 14.36 | 14.36 | 14.36 | 14.36 | 14.36 | 14.36 | 14.36 | 14.36 | 14.36 | 14.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -482.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -253 | |||||||||
| Terminal Value | -2,047 | |||||||||
| Present Terminal Value | -1,047 | |||||||||
| Enterprise Value | -1,529 | |||||||||
| Net Debt | -109 | |||||||||
| Equity Value | -1,420 | |||||||||
| Diluted Shares Outstanding, MM | 205 | |||||||||
| Equity Value Per Share | -6.91 |
What You Will Get
- Real Butterfly Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Butterfly Network, Inc. (BFLY).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for Butterfly Network, Inc. (BFLY).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Butterfly Network, Inc. (BFLY)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Butterfly Network, Inc. (BFLY).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Butterfly Network, Inc. (BFLY).
Key Features
- Accurate Financial Data: Gain access to reliable pre-loaded historical data and future forecasts for Butterfly Network, Inc. (BFLY).
- Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow projections.
- User-Friendly Dashboard: Intuitive charts and summaries to effectively visualize your valuation findings.
- Designed for All Skill Levels: A straightforward, user-friendly format suitable for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Butterfly Network, Inc. (BFLY) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Butterfly Network, Inc. (BFLY)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Butterfly Network, Inc. (BFLY)?
- User-Friendly Interface: Perfect for both novice users and seasoned professionals.
- Customizable Inputs: Adjust variables effortlessly to suit your financial analysis.
- Real-Time Feedback: Monitor immediate changes to Butterfly Network’s valuation as you tweak inputs.
- Preloaded Data: Comes with Butterfly Network’s actual financial figures for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Healthcare Professionals: Leverage advanced imaging technology for enhanced patient diagnostics.
- Medical Researchers: Analyze data to drive innovation in ultrasound applications.
- Investors and Analysts: Gain insights into the valuation and growth potential of Butterfly Network, Inc. (BFLY).
- Students and Educators: Utilize real-world examples to learn about medical imaging and its applications.
- Tech Innovators: Explore the intersection of technology and healthcare through Butterfly's offerings.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Butterfly Network historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Butterfly Network, Inc. (BFLY).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.