3D Systems Corporation (DDD) 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
3D Systems Corporation (DDD) Bundle
Evaluate 3D Systems Corporation's financial outlook like an expert! This (DDD) DCF Calculator provides pre-filled financial data and full 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 | 629.1 | 557.2 | 615.6 | 538.0 | 488.1 | 460.2 | 433.9 | 409.2 | 385.8 | 363.8 |
| Revenue Growth, % | 0 | -11.42 | 10.48 | -12.61 | -9.29 | -5.71 | -5.71 | -5.71 | -5.71 | -5.71 |
| EBITDA | -6.5 | -94.8 | 356.6 | -75.1 | -313.7 | -35.3 | -33.3 | -31.4 | -29.6 | -27.9 |
| EBITDA, % | -1.04 | -17.01 | 57.92 | -13.95 | -64.27 | -7.67 | -7.67 | -7.67 | -7.67 | -7.67 |
| Depreciation | 50.4 | 44.2 | 34.7 | 42.9 | 36.1 | 34.0 | 32.1 | 30.2 | 28.5 | 26.9 |
| Depreciation, % | 8.01 | 7.93 | 5.64 | 7.98 | 7.39 | 7.39 | 7.39 | 7.39 | 7.39 | 7.39 |
| EBIT | -56.9 | -139.0 | 321.9 | -118.0 | -349.7 | -69.3 | -65.4 | -61.6 | -58.1 | -54.8 |
| EBIT, % | -9.05 | -24.95 | 52.28 | -21.93 | -71.66 | -15.06 | -15.06 | -15.06 | -15.06 | -15.06 |
| Total Cash | 133.7 | 75.0 | 789.7 | 568.7 | 331.5 | 278.5 | 262.6 | 247.7 | 233.5 | 220.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 109.4 | 114.3 | 106.5 | 93.9 | 101.5 | 86.0 | 81.1 | 76.5 | 72.1 | 68.0 |
| Account Receivables, % | 17.39 | 20.5 | 17.31 | 17.45 | 20.8 | 18.69 | 18.69 | 18.69 | 18.69 | 18.69 |
| Inventories | 111.1 | 116.7 | 92.9 | 137.8 | 152.2 | 101.7 | 95.9 | 90.4 | 85.3 | 80.4 |
| Inventories, % | 17.66 | 20.94 | 15.09 | 25.62 | 31.18 | 22.1 | 22.1 | 22.1 | 22.1 | 22.1 |
| Accounts Payable | 49.9 | 45.2 | 57.4 | 53.8 | 49.8 | 41.9 | 39.5 | 37.3 | 35.1 | 33.1 |
| Accounts Payable, % | 7.92 | 8.11 | 9.32 | 10 | 10.19 | 9.11 | 9.11 | 9.11 | 9.11 | 9.11 |
| Capital Expenditure | -24.0 | -13.6 | -18.8 | -22.5 | -27.2 | -17.5 | -16.5 | -15.6 | -14.7 | -13.9 |
| Capital Expenditure, % | -3.81 | -2.45 | -3.05 | -4.18 | -5.57 | -3.81 | -3.81 | -3.81 | -3.81 | -3.81 |
| Tax Rate, % | -0.10378 | -0.10378 | -0.10378 | -0.10378 | -0.10378 | -0.10378 | -0.10378 | -0.10378 | -0.10378 | -0.10378 |
| EBITAT | -60.9 | -145.0 | 324.4 | -120.1 | -350.1 | -69.3 | -65.4 | -61.6 | -58.1 | -54.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -205.1 | -129.5 | 384.0 | -135.5 | -367.3 | 5.3 | -41.5 | -39.1 | -36.9 | -34.8 |
| WACC, % | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -110.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -35 | |||||||||
| Terminal Value | -541 | |||||||||
| Present Terminal Value | -359 | |||||||||
| Enterprise Value | -469 | |||||||||
| Net Debt | 68 | |||||||||
| Equity Value | -537 | |||||||||
| Diluted Shares Outstanding, MM | 130 | |||||||||
| Equity Value Per Share | -4.13 |
What You Will Get
- Real DDD Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess 3D Systems Corporation's future performance.
- User-Friendly Design: Designed for professionals while remaining easy to use for newcomers.
Key Features
- Comprehensive Data: 3D Systems Corporation’s historical financial statements and projected forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Calculations: View 3D Systems Corporation’s intrinsic value update instantly.
- Intuitive Visuals: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool for analysts, investors, and financial professionals.
How It Works
- 1. Access the Model: Download and open the Excel file containing 3D Systems Corporation’s (DDD) preloaded data.
- 2. Adjust Variables: Modify key parameters such as growth estimates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for 3D Systems Corporation (DDD)?
- Accurate Data: Real financials from 3D Systems Corporation ensure dependable valuation outcomes.
- Customizable: Modify key parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-built calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the 3D printing sector.
- User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling 3D Systems Corporation (DDD) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for 3D Systems Corporation (DDD).
- Consultants: Deliver professional valuation insights on 3D Systems Corporation (DDD) to clients quickly and accurately.
- Business Owners: Understand how companies like 3D Systems Corporation (DDD) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving 3D Systems Corporation (DDD).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring intricate valuation calculations.
- Real-World Data: 3D Systems Corporation’s (DDD) 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 designed for clear, actionable results.