Evotec SE (EVO) DCF Valuation

Evotec SE (EVO) 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

Evotec SE (EVO) 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:

Simplify Evotec SE (EVO) valuation with this customizable DCF Calculator! Featuring real Evotec SE (EVO) financials and adjustable forecast inputs, you can test scenarios and uncover Evotec SE (EVO) fair value in minutes.


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 465.4 522.2 644.3 783.3 814.6 939.1 1,082.7 1,248.3 1,439.1 1,659.2
Revenue Growth, % 0 12.2 23.38 21.59 3.99 15.29 15.29 15.29 15.29 15.29
EBITDA 90.4 78.7 311.1 -89.7 25.1 139.8 161.2 185.8 214.2 247.0
EBITDA, % 19.44 15.07 48.28 -11.46 3.09 14.88 14.88 14.88 14.88 14.88
Depreciation 50.9 58.4 70.5 85.1 96.9 104.9 120.9 139.4 160.7 185.3
Depreciation, % 10.93 11.19 10.94 10.87 11.9 11.17 11.17 11.17 11.17 11.17
EBIT 39.6 20.3 240.6 -174.9 -71.8 34.9 40.3 46.4 53.5 61.7
EBIT, % 8.5 3.88 37.34 -22.32 -8.81 3.72 3.72 3.72 3.72 3.72
Total Cash 335.3 513.1 894.9 761.0 629.7 835.4 963.1 1,110.4 1,280.1 1,475.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 129.4 142.7 159.8 287.5 128.6
Account Receivables, % 27.8 27.33 24.81 36.7 15.79
Inventories 11.2 14.2 26.9 31.1 32.2 32.3 37.3 43.0 49.5 57.1
Inventories, % 2.41 2.71 4.17 3.97 3.95 3.44 3.44 3.44 3.44 3.44
Accounts Payable 32.6 44.4 75.7 101.4 140.0 107.8 124.3 143.3 165.2 190.4
Accounts Payable, % 7.02 8.49 11.75 12.95 17.19 11.48 11.48 11.48 11.48 11.48
Capital Expenditure -33.3 -103.3 -124.0 -189.0 -225.2 -184.0 -212.1 -244.5 -281.9 -325.0
Capital Expenditure, % -7.15 -19.78 -19.25 -24.13 -27.64 -19.59 -19.59 -19.59 -19.59 -19.59
Tax Rate, % -4.12 -4.12 -4.12 -4.12 -4.12 -4.12 -4.12 -4.12 -4.12 -4.12
EBITAT 26.7 4.9 218.8 -199.5 -74.7 26.7 30.8 35.5 41.0 47.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -63.6 -44.4 166.7 -409.5 -6.6 -204.8 -86.9 -100.2 -115.5 -133.1
WACC, % 6.36 5.5 6.83 7.01 7.01 6.54 6.54 6.54 6.54 6.54
PV UFCF
SUM PV UFCF -538.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -136
Terminal Value -2,988
Present Terminal Value -2,177
Enterprise Value -2,715
Net Debt 120
Equity Value -2,835
Diluted Shares Outstanding, MM 177
Equity Value Per Share -16.02

What You Will Get

  • Pre-Filled Financial Model: Evotec SE’s (EVO) actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide real-time results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Comprehensive Data: Evotec SE’s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Watch Evotec SE’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for Evotec SE (EVO).
  2. Step 2: Review Evotec’s pre-filled financial data and forecasts.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment decisions.

Why Choose This Calculator for Evotec SE (EVO)?

  • Accurate Data: Up-to-date Evotec financials provide dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the biotech sector.
  • User-Friendly: Easy-to-navigate design and comprehensive instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately assess Evotec SE’s (EVO) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Evotec SE (EVO).
  • Consultants: Efficiently modify the template for valuation reports tailored to Evotec SE (EVO) clients.
  • Entrepreneurs: Acquire knowledge of financial modeling techniques employed by leading biotech firms like Evotec SE (EVO).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Evotec SE (EVO).

What the Template Contains

  • Pre-Filled Data: Includes Evotec SE’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Evotec SE’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.