Assure Holdings Corp. (IONM) DCF Valuation

Assure Holdings Corp. (IONM) 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

Assure Holdings Corp. (IONM) 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:

As an investor or analyst, this (IONM) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Assure Holdings Corp., you can adjust forecasts and instantly observe the effects.


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 17.7 3.5 29.2 11.0 .3 .2 .1 .1 .0 .0
Revenue Growth, % 0 -80.12 728.38 -62.4 -97.68 -35.05 -35.05 -35.05 -35.05 -35.05
EBITDA 2.9 -15.2 -1.4 -18.2 -19.8 -.1 -.1 .0 .0 .0
EBITDA, % 16.41 -431.02 -4.76 -165.7 -7774.12 -57.67 -57.67 -57.67 -57.67 -57.67
Depreciation .5 1.0 1.1 .3 .0 .0 .0 .0 .0 .0
Depreciation, % 3.03 28.77 3.82 2.9 2.35 8.17 8.17 8.17 8.17 8.17
EBIT 2.4 -16.2 -2.5 -18.5 -19.8 -.1 -.1 .0 .0 .0
EBIT, % 13.38 -459.79 -8.58 -168.6 -7776.47 -59.04 -59.04 -59.04 -59.04 -59.04
Total Cash .1 4.4 4.0 .9 .1 .1 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 33.5 15.0 33.8 14.9 3.6
Account Receivables, % 188.89 424.66 115.89 135.76 1412.16
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0.000003425596 0.000009110787 0 0.000002507277 0.000002507277 0.000002507277 0.000002507277 0.000002507277
Accounts Payable 1.1 1.6 1.2 2.3 6.8 .1 .0 .0 .0 .0
Accounts Payable, % 5.96 45.18 4.23 20.92 2682.35 35.26 35.26 35.26 35.26 35.26
Capital Expenditure .0 -.3 .4 -.1 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -0.2708 -9.05 1.48 -0.72886 0 -2.01 -2.01 -2.01 -2.01 -2.01
Tax Rate, % -17.56 -17.56 -17.56 -17.56 -17.56 -17.56 -17.56 -17.56 -17.56 -17.56
EBITAT 1.8 -14.1 -1.9 -18.6 -23.3 -.1 -.1 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -30.1 5.6 -19.6 1.6 -7.5 -3.4 .0 .0 .0 .0
WACC, % 14.11 15.96 14.07 18.26 18.26 16.13 16.13 16.13 16.13 16.13
PV UFCF
SUM PV UFCF -3.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -3
Net Debt 15
Equity Value -18
Diluted Shares Outstanding, MM 4
Equity Value Per Share -4.13

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real IONM financials.
  • Accurate Market Data: Historical performance data and future projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust assumptions such as revenue growth, EBITDA %, and WACC at your discretion.
  • Instant Calculations: Quickly observe how your inputs affect Assure Holdings Corp.'s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Centric Design: Organized for simplicity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive IONM Solutions: Offers advanced intraoperative neuromonitoring services tailored for surgical procedures.
  • Real-Time Data Monitoring: Provides continuous monitoring with immediate feedback to ensure patient safety during operations.
  • Customizable Reporting Tools: Generate detailed reports that can be tailored to specific surgical needs and requirements.
  • Expert Clinical Support: Access to a team of experienced neurophysiologists for guidance and support throughout procedures.
  • Innovative Technology Integration: Utilizes cutting-edge technology to enhance monitoring accuracy and efficiency.

How It Works

  1. Step 1: Download the Excel file for Assure Holdings Corp. (IONM).
  2. Step 2: Review Assure's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose Assure Holdings Corp. (IONM) Calculator?

  • Designed for Industry Experts: A specialized tool tailored for healthcare analysts, finance professionals, and operational consultants.
  • Comprehensive Data: Assure Holdings' historical and anticipated financials are preloaded for reliable insights.
  • Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions to evaluate different outcomes.
  • Intuitive Outputs: Automatically computes intrinsic value, NPV, and essential performance metrics.
  • User-Friendly Interface: Detailed step-by-step guidance ensures a smooth user experience.

Who Should Use This Product?

  • Healthcare Providers: Enhance patient monitoring with advanced intraoperative neuromonitoring solutions from Assure Holdings Corp. (IONM).
  • Surgeons: Improve surgical outcomes by utilizing real-time data provided by Assure Holdings Corp. (IONM).
  • Medical Institutions: Streamline neuromonitoring processes and ensure compliance with industry standards.
  • Investors: Gain insights into the growth potential of Assure Holdings Corp. (IONM) in the healthcare sector.
  • Students in Healthcare Fields: Explore innovative technologies in neuromonitoring and their applications in surgery.

What the Template Contains

  • Pre-Filled Data: Includes Assure Holdings Corp.'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 Assure Holdings Corp.'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.