Acutus Medical, Inc. (AFIB) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Acutus Medical, Inc. (AFIB) Bundle
Examine Acutus Medical, Inc.'s financial prospects like an expert! This (AFIB) DCF Calculator provides pre-filled financial data and total flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.
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 | 2.8 | 8.5 | 17.3 | 16.4 | 7.2 | 9.6 | 13.0 | 17.5 | 23.5 | 31.7 |
| Revenue Growth, % | 0 | 198.45 | 103.96 | -5.21 | -56.22 | 34.64 | 34.64 | 34.64 | 34.64 | 34.64 |
| EBITDA | -68.1 | -91.3 | -105.1 | 35.2 | -13.5 | -5.8 | -7.8 | -10.5 | -14.1 | -19.0 |
| EBITDA, % | -2401.83 | -1079.08 | -608.91 | 215.15 | -188.26 | -60 | -60 | -60 | -60 | -60 |
| Depreciation | 3.2 | 3.9 | 6.9 | 1.2 | .9 | 4.0 | 5.3 | 7.2 | 9.7 | 13.0 |
| Depreciation, % | 111.67 | 46.12 | 39.91 | 7.38 | 12.2 | 41.12 | 41.12 | 41.12 | 41.12 | 41.12 |
| EBIT | -71.3 | -95.2 | -112.0 | 34.0 | -14.4 | -5.8 | -7.8 | -10.5 | -14.1 | -19.0 |
| EBIT, % | -2513.5 | -1125.2 | -648.82 | 207.77 | -200.46 | -60 | -60 | -60 | -60 | -60 |
| Total Cash | 71.8 | 131.1 | 100.8 | 70.4 | 22.4 | 9.6 | 13.0 | 17.5 | 23.5 | 31.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .3 | 2.2 | 3.6 | 22.6 | 11.4 | 4.9 | 6.6 | 8.9 | 12.0 | 16.2 |
| Account Receivables, % | 9.27 | 25.52 | 21.05 | 138.25 | 158.47 | 51.17 | 51.17 | 51.17 | 51.17 | 51.17 |
| Inventories | 8.4 | 13.0 | 16.4 | 13.3 | 4.3 | 8.4 | 11.3 | 15.3 | 20.5 | 27.7 |
| Inventories, % | 297.04 | 153.1 | 95.05 | 81.45 | 59.72 | 87.24 | 87.24 | 87.24 | 87.24 | 87.24 |
| Accounts Payable | 3.9 | 8.3 | 7.5 | 2.5 | 2.8 | 5.7 | 7.7 | 10.3 | 13.9 | 18.7 |
| Accounts Payable, % | 136.88 | 97.66 | 43.56 | 15.11 | 38.54 | 58.97 | 58.97 | 58.97 | 58.97 | 58.97 |
| Capital Expenditure | -13.4 | -11.2 | -10.0 | -4.0 | -.2 | -5.5 | -7.4 | -10.0 | -13.4 | -18.1 |
| Capital Expenditure, % | -472.32 | -132.62 | -57.77 | -24.34 | -3.06 | -57.03 | -57.03 | -57.03 | -57.03 | -57.03 |
| Tax Rate, % | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 | -588.67 |
| EBITAT | -87.6 | -95.3 | -117.4 | 34.1 | -98.9 | -5.8 | -7.8 | -10.5 | -14.1 | -19.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -102.7 | -104.6 | -126.2 | 10.3 | -77.6 | -2.1 | -12.5 | -16.8 | -22.7 | -30.5 |
| WACC, % | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -51.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -31 | |||||||||
| Terminal Value | -253 | |||||||||
| Present Terminal Value | -129 | |||||||||
| Enterprise Value | -181 | |||||||||
| Net Debt | 19 | |||||||||
| Equity Value | -200 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | -6.89 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Acutus Medical financials.
- Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly see how your inputs affect Acutus Medical'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
- Comprehensive Market Data: Gain access to reliable historical performance metrics and future growth forecasts for Acutus Medical, Inc. (AFIB).
- Adjustable Financial Projections: Modify highlighted cells to input your assumptions on WACC, expected growth rates, and profit margins.
- Real-Time Analytics: Instantaneous updates to Discounted Cash Flow (DCF), Net Present Value (NPV), and cash flow evaluations.
- Interactive Visualization Tools: User-friendly graphs and summaries to effectively illustrate your valuation insights.
- Designed for All Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and financial consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based Acutus Medical DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
- Instant Calculations: The model automatically calculates the intrinsic value of Acutus Medical, Inc. (AFIB).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.
Why Choose This Calculator for Acutus Medical, Inc. (AFIB)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to Acutus Medical’s valuation with input changes.
- Preloaded Data: Comes equipped with Acutus Medical’s current financial statistics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use Acutus Medical, Inc. (AFIB)?
- Healthcare Investors: Make informed investment decisions using a comprehensive analysis of Acutus Medical's offerings.
- Clinical Analysts: Streamline your evaluations with ready-to-use models tailored for the medical device sector.
- Medical Consultants: Easily modify presentations or reports to showcase Acutus Medical's innovations for clients.
- Healthcare Enthusiasts: Expand your knowledge of cardiac monitoring technologies through real-world applications.
- Educators and Students: Utilize this resource as a practical guide in healthcare and medical technology courses.
What the Template Contains
- Preloaded AFIB 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.