Cybin Inc. (CYBN) DCF Valuation

Cybin Inc. (CYBN) 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

Cybin Inc. (CYBN) 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:

Designed for accuracy, our (CYBN) DCF Calculator enables you to evaluate Cybin Inc. valuation using actual financial data, providing complete flexibility to modify all essential parameters for enhanced 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 .0 .6 .0 .0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 0 -100 0 0 -25 -25 -25 -25 -25
EBITDA .0 -22.3 -44.1 -35.5 -54.4 .0 .0 .0 .0 .0
EBITDA, % 100 -3722.34 100 100 100 60 60 60 60 60
Depreciation 1.4 .0 .1 .2 .2 .0 .0 .0 .0 .0
Depreciation, % 100 5.67 100 100 100 81.13 81.13 81.13 81.13 81.13
EBIT -1.3 -22.3 -44.2 -35.7 -54.6 .0 .0 .0 .0 .0
EBIT, % 100 -3728.01 100 100 100 60 60 60 60 60
Total Cash 1.1 1.1 44.3 37.2 144.8 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .9 .0 .0 .0
Account Receivables, % 100 153.82 100 100 100
Inventories .0 .0 -.1 .9 .0 .0 .0 .0 .0 .0
Inventories, % 100 0.00000000000169 100 100 100 80 80 80 80 80
Accounts Payable .2 1.9 3.6 3.9 6.8 .0 .0 .0 .0 .0
Accounts Payable, % 100 323.26 100 100 100 100 100 100 100 100
Capital Expenditure .0 -.2 -.2 -.4 -.5 .0 .0 .0 .0 .0
Capital Expenditure, % 100 -26.74 100 100 100 -5.35 -5.35 -5.35 -5.35 -5.35
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -1.3 -22.3 -46.7 -30.1 -54.6 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .1 -21.6 -44.0 -31.0 -51.2 -6.8 .0 .0 .0 .0
WACC, % 8.62 8.62 8.62 8.61 8.62 8.62 8.62 8.62 8.62 8.62
PV UFCF
SUM PV UFCF -6.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -6
Net Debt -145
Equity Value 139
Diluted Shares Outstanding, MM 8
Equity Value Per Share 16.69

What You Will Receive

  • Comprehensive Financial Model: Cybin Inc.'s (CYBN) actual data facilitates accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Repeatable: Designed for adaptability, allowing for ongoing use in detailed forecasting.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Cybin Inc. (CYBN).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to Cybin Inc. (CYBN).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Cybin Inc. (CYBN) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Cybin Inc. (CYBN).
  • Interactive Dashboard and Charts: Visual outputs present key valuation metrics for Cybin Inc. (CYBN) to facilitate straightforward analysis.

How It Works

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

Why Choose Cybin Inc. (CYBN) Calculator?

  • Precision: Utilizes real Cybin financials for reliable data accuracy.
  • Adaptability: Built for users to easily test and adjust inputs as needed.
  • Efficiency: Avoid the complexities of creating a financial model from the ground up.
  • Expert-Level: Crafted with the precision and usability expected by CFOs.
  • Intuitive: Simple to navigate, even for those without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately assess Cybin Inc.'s (CYBN) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Cybin Inc. (CYBN).
  • Consultants: Efficiently customize the template for valuation reports tailored to clients interested in Cybin Inc. (CYBN).
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Cybin Inc. (CYBN).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Cybin Inc. (CYBN).

What the Template Contains

  • Pre-Filled DCF Model: Cybin Inc.’s (CYBN) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Cybin Inc.’s (CYBN) 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.