iSpecimen Inc. (ISPC) DCF Valuation

iSpecimen Inc. (ISPC) 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

iSpecimen Inc. (ISPC) 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:

Streamline iSpecimen Inc. (ISPC) valuation with our customizable DCF Calculator! Utilizing real iSpecimen financial data and adjustable forecast parameters, you can explore various scenarios and determine iSpecimen's fair value in just 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 4.3 8.2 11.1 10.4 9.9 12.8 16.5 21.2 27.3 35.2
Revenue Growth, % 0 90.4 36.06 -6.58 -4.56 28.83 28.83 28.83 28.83 28.83
EBITDA -2.5 -1.7 -5.9 -8.8 -9.1 -7.9 -10.2 -13.1 -16.9 -21.8
EBITDA, % -58.73 -21.21 -52.58 -84.61 -91.7 -61.77 -61.77 -61.77 -61.77 -61.77
Depreciation .6 .8 1.0 1.2 2.1 1.7 2.2 2.8 3.6 4.7
Depreciation, % 14.77 10.02 9.02 11.59 20.81 13.24 13.24 13.24 13.24 13.24
EBIT -3.2 -2.6 -6.9 -10.0 -11.2 -9.3 -11.9 -15.4 -19.8 -25.5
EBIT, % -73.51 -31.22 -61.6 -96.2 -112.5 -72.51 -72.51 -72.51 -72.51 -72.51
Total Cash .1 .7 27.7 15.3 5.0 6.7 8.6 11.0 14.2 18.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.4 2.4 4.9 3.9 2.9
Account Receivables, % 32.4 28.82 43.85 37.74 29.62
Inventories .1 .0 -3.0 .0 .0 -.7 -.8 -1.1 -1.4 -1.8
Inventories, % 1.28 0 -26.96 0.000009613256 0 -5.14 -5.14 -5.14 -5.14 -5.14
Accounts Payable .7 1.8 .8 2.5 3.9 2.8 3.6 4.7 6.0 7.7
Accounts Payable, % 17.16 21.9 7.48 23.64 39.54 21.94 21.94 21.94 21.94 21.94
Capital Expenditure -1.5 -1.1 -1.0 -3.2 -4.7 -3.5 -4.5 -5.8 -7.4 -9.6
Capital Expenditure, % -34.32 -13.47 -9.32 -30.68 -47.79 -27.12 -27.12 -27.12 -27.12 -27.12
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -3.1 -3.7 -7.7 -8.8 -11.2 -9.0 -11.6 -14.9 -19.2 -24.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4.6 -3.9 -8.2 -11.2 -11.4 -12.7 -14.1 -18.2 -23.5 -30.3
WACC, % 25.6 26.1 26.1 24.25 26.1 25.63 25.63 25.63 25.63 25.63
PV UFCF
SUM PV UFCF -47.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -31
Terminal Value -131
Present Terminal Value -42
Enterprise Value -89
Net Debt -2
Equity Value -87
Diluted Shares Outstanding, MM 0
Equity Value Per Share -192.31

What You Will Get

  • Comprehensive ISPC Financials: Access to both historical and projected data for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess iSpecimen's future performance.
  • User-Friendly Design: Designed for industry professionals while remaining approachable for newcomers.

Key Features

  • Customizable Data Inputs: Adjust essential parameters such as specimen availability, market demand, and pricing strategies.
  • Instant Market Analysis: Provides real-time insights into market trends and competitive positioning.
  • High-Precision Analytics: Leverages iSpecimen’s extensive data for accurate market forecasts and strategic planning.
  • Effortless Scenario Simulation: Easily explore various market conditions and analyze potential impacts.
  • Efficiency Booster: Streamlines the process of data management and analysis, saving valuable time.

How It Works

  • Step 1: Download the prebuilt Excel template with iSpecimen Inc.'s (ISPC) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the essential metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including iSpecimen Inc.'s (ISPC) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose iSpecimen Inc. (ISPC)?

  • Innovative Solutions: Provides a comprehensive platform for specimen sourcing and management.
  • Flexible Options: Tailor your specimen requests to meet specific research needs and requirements.
  • In-Depth Analytics: Access detailed insights into specimen availability and historical data trends.
  • Robust Database: A vast collection of specimens ensures a wide range of options for researchers.
  • Expert Support: Backed by a team of professionals dedicated to assisting clients in their research endeavors.

Who Should Use This Product?

  • Investors: Accurately assess iSpecimen Inc.'s (ISPC) market potential before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for precise financial reporting and analysis.
  • Consultants: Effortlessly customize the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading biotech firms.
  • Educators: Implement it as a teaching resource to illustrate valuation methods.

What the Template Contains

  • Historical Data: Includes iSpecimen Inc.'s (ISPC) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate iSpecimen Inc.'s (ISPC) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of iSpecimen Inc.'s (ISPC) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.