Electromed, Inc. (ELMD) DCF Valuation

Electromed, Inc. (ELMD) 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

Electromed, Inc. (ELMD) 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 strategy with the Electromed, Inc. (ELMD) DCF Calculator! Explore authentic financial data, adjust growth predictions and expenses, and immediately observe how these changes affect Electromed's intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 32.5 35.8 41.7 48.1 54.7 62.4 71.1 81.0 92.3 105.2
Revenue Growth, % 0 10.12 16.51 15.38 13.83 13.96 13.96 13.96 13.96 13.96
EBITDA 5.9 3.8 3.6 4.6 7.4 7.5 8.6 9.8 11.1 12.7
EBITDA, % 18.04 10.49 8.64 9.61 13.56 12.07 12.07 12.07 12.07 12.07
Depreciation .7 .6 .6 .6 .8 1.0 1.2 1.3 1.5 1.7
Depreciation, % 2.27 1.71 1.51 1.28 1.54 1.66 1.66 1.66 1.66 1.66
EBIT 5.1 3.1 3.0 4.0 6.6 6.5 7.4 8.4 9.6 10.9
EBIT, % 15.76 8.78 7.13 8.34 12.03 10.41 10.41 10.41 10.41 10.41
Total Cash 10.5 11.9 8.2 7.4 16.1 16.2 18.4 21.0 24.0 27.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 13.8 17.4 21.3 24.6 24.1
Account Receivables, % 42.64 48.73 51.22 51.21 43.96
Inventories 3.1 2.1 3.2 4.2 3.7 4.8 5.5 6.3 7.1 8.1
Inventories, % 9.5 5.91 7.63 8.78 6.78 7.72 7.72 7.72 7.72 7.72
Accounts Payable .6 .7 1.3 1.4 1.0 1.4 1.6 1.8 2.1 2.4
Accounts Payable, % 1.71 1.92 3.03 2.85 1.85 2.27 2.27 2.27 2.27 2.27
Capital Expenditure -1.0 -.4 -1.5 -1.7 -.4 -1.5 -1.7 -2.0 -2.3 -2.6
Capital Expenditure, % -3.01 -1.25 -3.66 -3.57 -0.72191 -2.44 -2.44 -2.44 -2.44 -2.44
Tax Rate, % 26.81 26.81 26.81 26.81 26.81 26.81 26.81 26.81 26.81 26.81
EBITAT 4.1 2.3 2.3 3.1 4.8 5.0 5.6 6.4 7.3 8.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.5 .0 -3.0 -2.2 6.0 -1.8 .5 .5 .6 .7
WACC, % 5.7 5.7 5.7 5.7 5.7 5.7 5.7 5.7 5.7 5.7
PV UFCF
SUM PV UFCF .2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1
Terminal Value 43
Present Terminal Value 33
Enterprise Value 33
Net Debt -16
Equity Value 49
Diluted Shares Outstanding, MM 9
Equity Value Per Share 5.52

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real ELMD 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: Quickly observe the effect of your inputs on Electromed’s 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

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages Electromed's (ELMD) actual financial data for credible valuation results.
  • Seamless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Electromed, Inc.'s (ELMD) preloaded data.
  • 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
  • 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose Electromed, Inc. (ELMD) Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Electromed, Inc. (ELMD).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Electromed, Inc. (ELMD)’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise evaluations.
  • Expert-Grade Tool: Perfect for financial analysts, investors, and business consultants focused on Electromed, Inc. (ELMD).

Who Should Use This Product?

  • Investors: Assess Electromed, Inc.'s (ELMD) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like Electromed, Inc. (ELMD).
  • Consultants: Provide comprehensive valuation analyses for clients in the healthcare sector.
  • Students and Educators: Utilize current data to explore and teach valuation principles in a practical context.

What the Template Contains

  • Historical Data: Includes Electromed, Inc. (ELMD)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Electromed, Inc. (ELMD)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Electromed, Inc. (ELMD)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.