Biotricity, Inc. (BTCY) DCF Valuation

Biotricity, Inc. (BTCY) 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

Biotricity, Inc. (BTCY) 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:

Whether you’re an investor or analyst, this (BTCY) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Biotricity, Inc., you can easily adjust forecasts and observe the results in real-time.


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 1.4 3.4 7.7 9.6 12.1 19.6 32.0 52.0 84.7 137.9
Revenue Growth, % 0 138.75 126.02 26 25.15 62.79 62.79 62.79 62.79 62.79
EBITDA -10.9 -13.4 -18.0 -15.4 -8.9 -18.6 -30.3 -49.3 -80.3 -130.7
EBITDA, % -771 -394.47 -235.55 -159.81 -73.75 -94.75 -94.75 -94.75 -94.75 -94.75
Depreciation .1 .3 .1 .3 .0 1.0 1.6 2.6 4.3 7.0
Depreciation, % 10.49 10.26 0.89329 3.59 0.04934784 5.06 5.06 5.06 5.06 5.06
EBIT -11.1 -13.7 -18.1 -15.8 -8.9 -18.6 -30.3 -49.3 -80.3 -130.7
EBIT, % -781.49 -404.72 -236.45 -163.4 -73.8 -94.76 -94.76 -94.76 -94.76 -94.76
Total Cash .9 2.2 12.1 .6 .8 9.6 15.6 25.4 41.4 67.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .5 1.5 2.0 1.2 1.8
Account Receivables, % 34.29 44.93 26.23 12.7 14.96
Inventories .1 .3 .8 2.3 1.9 2.6 4.2 6.8 11.0 17.9
Inventories, % 6.05 8.05 11.02 24.25 15.58 12.99 12.99 12.99 12.99 12.99
Accounts Payable 1.1 1.0 1.2 3.4 5.2 7.9 12.9 21.0 34.2 55.7
Accounts Payable, % 77.17 30.77 15.16 35.64 43.29 40.4 40.4 40.4 40.4 40.4
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 -.1 -.1
Capital Expenditure, % 0 0 -0.3891 0 0 -0.07781949 -0.07781949 -0.07781949 -0.07781949 -0.07781949
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -11.1 -13.7 -18.1 -15.8 -8.9 -18.6 -30.3 -49.3 -80.3 -130.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10.4 -14.6 -19.0 -13.8 -7.2 -19.0 -28.6 -46.6 -75.8 -123.4
WACC, % 20.7 20.7 20.7 20.7 20.7 20.7 20.7 20.7 20.7 20.7
PV UFCF
SUM PV UFCF -145.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -126
Terminal Value -673
Present Terminal Value -263
Enterprise Value -408
Net Debt 23
Equity Value -432
Diluted Shares Outstanding, MM 9
Equity Value Per Share -47.99

What You Will Get

  • Real BTCY Financial Data: Pre-filled with Biotricity’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Biotricity’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Data: Biotricity’s historical financial statements and detailed projections.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Monitor Biotricity’s intrinsic value calculations instantly.
  • Visual Data Representation: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Biotricity, Inc. (BTCY) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the updated results, including Biotricity, Inc.'s (BTCY) intrinsic value.
  • Step 5: Use the outputs to make informed investment decisions or create reports.

Why Choose Biotricity, Inc. (BTCY) Calculator?

  • Save Time: Skip the hassle of building a financial model from the ground up – it's ready for immediate use.
  • Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
  • Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify result analysis.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and user-friendliness.

Who Should Use Biotricity, Inc. (BTCY)?

  • Healthcare Professionals: Understand the latest innovations in biometric monitoring and patient care.
  • Researchers: Utilize Biotricity's technologies for studies in medical diagnostics and treatment efficacy.
  • Investors: Evaluate market trends and performance metrics related to Biotricity, Inc. (BTCY) for informed investment decisions.
  • Medical Device Analysts: Enhance your analysis with comprehensive data on Biotricity’s product offerings and market position.
  • Entrepreneurs: Discover how Biotricity, Inc. (BTCY) is shaping the future of healthcare technology and explore potential business opportunities.

What the Template Contains

  • Preloaded BTCY 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.