Xtant Medical Holdings, Inc. (XTNT) DCF Valuation

Xtant Medical Holdings, Inc. (XTNT) 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

Xtant Medical Holdings, Inc. (XTNT) 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:

Gain insight into your Xtant Medical Holdings, Inc. (XTNT) valuation analysis with our powerful DCF Calculator! Preloaded with real XTNT data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Xtant Medical Holdings, Inc. (XTNT).


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 64.7 53.3 55.3 58.0 91.3 102.4 114.8 128.7 144.3 161.8
Revenue Growth, % 0 -17.54 3.61 4.9 57.5 12.12 12.12 12.12 12.12 12.12
EBITDA .9 1.3 -2.5 -5.4 5.1 -.9 -1.0 -1.2 -1.3 -1.5
EBITDA, % 1.31 2.49 -4.55 -9.36 5.56 -0.90972 -0.90972 -0.90972 -0.90972 -0.90972
Depreciation 3.2 2.1 1.3 1.3 3.2 3.5 3.9 4.4 4.9 5.5
Depreciation, % 4.95 3.93 2.43 2.24 3.48 3.4 3.4 3.4 3.4 3.4
EBIT -2.4 -.8 -3.9 -6.7 1.9 -4.4 -4.9 -5.5 -6.2 -7.0
EBIT, % -3.63 -1.44 -6.97 -11.6 2.08 -4.31 -4.31 -4.31 -4.31 -4.31
Total Cash 5.2 2.3 18.2 20.3 5.7 17.8 19.9 22.3 25.0 28.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.1 6.9 7.2 10.9 20.7
Account Receivables, % 15.65 12.9 12.95 18.72 22.71
Inventories 16.1 21.4 17.9 17.3 36.9 34.3 38.5 43.2 48.4 54.3
Inventories, % 24.89 40.14 32.47 29.82 40.4 33.54 33.54 33.54 33.54 33.54
Accounts Payable 2.2 2.3 2.6 3.5 7.1 5.4 6.0 6.7 7.5 8.5
Accounts Payable, % 3.38 4.29 4.73 6.02 7.73 5.23 5.23 5.23 5.23 5.23
Capital Expenditure -.9 -1.5 -2.1 -1.8 -1.5 -2.6 -2.9 -3.3 -3.7 -4.1
Capital Expenditure, % -1.36 -2.9 -3.83 -3.04 -1.59 -2.54 -2.54 -2.54 -2.54 -2.54
Tax Rate, % 163.65 163.65 163.65 163.65 163.65 163.65 163.65 163.65 163.65 163.65
EBITAT -2.4 -.8 -4.6 -6.8 -1.2 -3.5 -4.0 -4.4 -5.0 -5.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.1 -2.2 -1.9 -9.4 -25.4 1.9 -8.5 -9.6 -10.7 -12.0
WACC, % 8.04 8.04 8.04 8.04 4.48 7.33 7.33 7.33 7.33 7.33
PV UFCF
SUM PV UFCF -29.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -12
Terminal Value -231
Present Terminal Value -162
Enterprise Value -192
Net Debt 18
Equity Value -210
Diluted Shares Outstanding, MM 127
Equity Value Per Share -1.65

What You Will Get

  • Real XTNT Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Xtant Medical's future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to novices.

Key Features

  • 🔍 Real-Life XTNT Financials: Pre-filled historical and projected data for Xtant Medical Holdings, Inc. (XTNT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Xtant's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Xtant's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for Xtant Medical Holdings, Inc. (XTNT).
  2. Step 2: Review the pre-filled financial data and forecasts specific to Xtant Medical.
  3. Step 3: Adjust 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 modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Xtant Medical Holdings, Inc. (XTNT)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses specifically for XTNT.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Xtant Medical.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Xtant Medical Holdings, Inc. (XTNT).
  • Preloaded Information: Historical and projected data provide a solid foundation for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and consultants focused on the healthcare sector.

Who Should Use This Product?

  • Investors: Evaluate Xtant Medical's valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess future projections.
  • Startup Founders: Understand the valuation strategies of established medical companies like Xtant Medical.
  • Consultants: Provide clients with comprehensive valuation reports for informed decision-making.
  • Students and Educators: Utilize real data from Xtant Medical to enhance learning and practice in valuation techniques.

What the Template Contains

  • Preloaded XTNT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.