Zhongchao Inc. (ZCMD) DCF Valuation

Zhongchao Inc. (ZCMD) 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

Zhongchao Inc. (ZCMD) 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:

Explore the financial prospects of Zhongchao Inc. (ZCMD) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of Zhongchao Inc. (ZCMD) and inform your investment decisions.


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 14.9 18.0 16.3 14.2 19.4 21.2 23.1 25.1 27.3 29.8
Revenue Growth, % 0 20.88 -9.41 -13.16 37.33 8.91 8.91 8.91 8.91 8.91
EBITDA 3.6 4.5 .4 -2.2 -4.9 .5 .5 .5 .6 .6
EBITDA, % 24.47 24.96 2.35 -15.72 -25.23 2.17 2.17 2.17 2.17 2.17
Depreciation .2 .4 .7 .7 .9 .8 .8 .9 1.0 1.1
Depreciation, % 1.62 2.24 4.17 5.16 4.75 3.59 3.59 3.59 3.59 3.59
EBIT 3.4 4.1 -.3 -3.0 -5.8 -.3 -.3 -.4 -.4 -.4
EBIT, % 22.86 22.71 -1.83 -20.88 -29.98 -1.42 -1.42 -1.42 -1.42 -1.42
Total Cash 7.8 17.1 14.2 12.0 13.4 16.5 17.9 19.5 21.3 23.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.2 10.4 12.4 9.1 3.0
Account Receivables, % 34.71 57.56 75.79 64.54 15.52
Inventories 1.5 2.0 .6 .2 2.0 1.6 1.7 1.9 2.0 2.2
Inventories, % 10.04 11.35 3.95 1.34 10.18 7.37 7.37 7.37 7.37 7.37
Accounts Payable .1 .4 .0 .1 .7 .3 .4 .4 .4 .5
Accounts Payable, % 0.78657 2.27 0.2389 0.99519 3.52 1.56 1.56 1.56 1.56 1.56
Capital Expenditure -1.3 -.8 -1.8 -1.9 -.8 -1.8 -1.9 -2.1 -2.3 -2.5
Capital Expenditure, % -8.82 -4.72 -11.04 -13.15 -4.32 -8.41 -8.41 -8.41 -8.41 -8.41
Tax Rate, % 5.35 5.35 5.35 5.35 5.35 5.35 5.35 5.35 5.35 5.35
EBITAT 3.1 3.7 .6 -3.3 -5.5 -.2 -.2 -.3 -.3 -.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4.5 -2.2 -1.4 -.6 -.6 -8.7 -2.4 -2.6 -2.9 -3.1
WACC, % 5.61 5.59 4.96 5.66 5.62 5.49 5.49 5.49 5.49 5.49
PV UFCF
SUM PV UFCF -17.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -91
Present Terminal Value -70
Enterprise Value -87
Net Debt -7
Equity Value -80
Diluted Shares Outstanding, MM 3
Equity Value Per Share -30.75

What You Will Receive

  • Pre-Configured Financial Model: Zhongchao Inc.'s actual data provides accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other critical factors.
  • Real-Time Calculations: Automatic updates ensure you view results instantly as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, allowing repeated use for in-depth forecasts.

Key Features

  • Customizable Financial Inputs: Adjust essential variables such as revenue projections, operating margins, and investment costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial metrics.
  • High Precision Analysis: Leverages Zhongchao Inc.’s (ZCMD) actual financial data for accurate valuation insights.
  • Effortless Scenario Testing: Easily explore various assumptions and evaluate different financial outcomes.
  • Efficiency Booster: Streamlines the valuation process, removing the need for intricate model building.

How It Works

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

Why Choose Zhongchao Inc. (ZCMD)?

  • Innovative Solutions: Cutting-edge technology tailored to meet your needs.
  • Proven Track Record: Consistent performance and growth in a competitive market.
  • Customer-Centric Approach: Focused on delivering exceptional service and support.
  • Expert Team: A dedicated group of professionals committed to your success.
  • Industry Recognition: A trusted name among leaders in the healthcare sector.

Who Should Use This Product?

  • Investors: Effectively assess Zhongchao Inc.'s (ZCMD) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for accurate financial reporting and analysis related to Zhongchao Inc. (ZCMD).
  • Consultants: Easily customize the template for valuation reports tailored to clients involving Zhongchao Inc. (ZCMD).
  • Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading companies, including Zhongchao Inc. (ZCMD).
  • Educators: Implement it as a pedagogical resource to illustrate various valuation techniques relevant to Zhongchao Inc. (ZCMD).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Zhongchao Inc.'s (ZCMD) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.

No products were found matching.