Curis, Inc. (CRIS) DCF Valuation

Curis, Inc. (CRIS) 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

Curis, Inc. (CRIS) 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:

Evaluate Curis, Inc.'s (CRIS) financial prospects like a seasoned expert! This (CRIS) DCF Calculator comes with pre-filled financials and offers total flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your predictions.


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 10.0 10.8 10.6 10.2 10.0 10.0 10.1 10.1 10.1 10.1
Revenue Growth, % 0 8.31 -1.72 -4.57 -1.37 0.16224 0.16224 0.16224 0.16224 0.16224
EBITDA -27.2 -24.7 -40.0 -50.5 -45.1 -10.0 -10.1 -10.1 -10.1 -10.1
EBITDA, % -271.59 -227.68 -375.42 -497.05 -450.35 -100 -100 -100 -100 -100
Depreciation .1 .3 1.0 1.4 .3 .6 .6 .6 .6 .6
Depreciation, % 1.25 2.96 9.26 13.69 2.54 5.94 5.94 5.94 5.94 5.94
EBIT -27.3 -25.0 -41.0 -51.9 -45.4 -10.0 -10.1 -10.1 -10.1 -10.1
EBIT, % -272.84 -230.64 -384.67 -510.74 -452.9 -100 -100 -100 -100 -100
Total Cash 20.5 183.1 139.8 85.6 56.3 10.0 10.1 10.1 10.1 10.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.2 3.0 3.2 3.0 2.8
Account Receivables, % 32.43 28.08 30.28 29.28 27.88
Inventories -.1 -.4 -2.5 -2.9 .0 -1.1 -1.1 -1.1 -1.1 -1.1
Inventories, % -0.93962 -3.68 -23.86 -28.4 0 -11.38 -11.38 -11.38 -11.38 -11.38
Accounts Payable 4.5 4.2 6.4 3.2 3.2 4.1 4.2 4.2 4.2 4.2
Accounts Payable, % 44.63 38.45 60.26 31.42 31.65 41.28 41.28 41.28 41.28 41.28
Capital Expenditure .0 -.7 .0 -.4 .0 -.2 -.2 -.2 -.2 -.2
Capital Expenditure, % -0.40984 -6.25 0 -4.09 0 -2.15 -2.15 -2.15 -2.15 -2.15
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -31.3 -29.1 -45.7 -55.2 -45.4 -10.0 -10.1 -10.1 -10.1 -10.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -29.9 -29.3 -40.5 -56.9 -47.9 -7.7 -9.7 -9.7 -9.7 -9.7
WACC, % 27.52 27.52 27.52 27.52 27.52 27.52 27.52 27.52 27.52 27.52
PV UFCF
SUM PV UFCF -23.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -10
Terminal Value -39
Present Terminal Value -12
Enterprise Value -35
Net Debt -24
Equity Value -11
Diluted Shares Outstanding, MM 5
Equity Value Per Share -2.05

What You Will Get

  • Real CRIS Financial Data: Pre-filled with Curis, Inc.'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 Curis, Inc.'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 Curis Financials: Gain access to precise historical data and future forecasts tailored for Curis, Inc. (CRIS).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Utilize visually engaging charts and summaries for a clear representation of your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout crafted for investors, CFOs, and consultants, whether seasoned or new to the field.

How It Works

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

Why Choose the Curis, Inc. (CRIS) Calculator?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses tailored for Curis, Inc. (CRIS).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes Curis, Inc.'s (CRIS) intrinsic value and Net Present Value.
  • Preloaded Data: Access historical and forecasted data for accurate financial assessments.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Curis, Inc. (CRIS).

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Curis, Inc. (CRIS) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Curis, Inc. (CRIS).
  • Consultants: Deliver professional valuation insights on Curis, Inc. (CRIS) to clients quickly and accurately.
  • Business Owners: Understand how biotech companies like Curis, Inc. (CRIS) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Curis, Inc. (CRIS).

What the Template Contains

  • Pre-Filled DCF Model: Curis, Inc.’s (CRIS) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Curis, Inc.’s (CRIS) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.