Medpace Holdings, Inc. (MEDP) DCF Valuation

Medpace Holdings, Inc. (MEDP) 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

Medpace Holdings, Inc. (MEDP) 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:

Reveal the true potential of Medpace Holdings, Inc. (MEDP) with our expert-level DCF Calculator! Adjust critical assumptions, explore various scenarios, and evaluate how different changes affect Medpace Holdings, Inc. (MEDP) valuation—all within a comprehensive Excel template.


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 861.0 925.9 1,142.4 1,460.0 1,885.8 2,300.2 2,805.6 3,422.1 4,174.1 5,091.3
Revenue Growth, % 0 7.54 23.38 27.8 29.17 21.97 21.97 21.97 21.97 21.97
EBITDA 150.5 186.6 219.7 301.0 363.2 445.0 542.8 662.1 807.6 985.0
EBITDA, % 17.47 20.15 19.23 20.62 19.26 19.35 19.35 19.35 19.35 19.35
Depreciation 23.2 33.5 37.4 40.4 26.3 63.2 77.1 94.0 114.7 139.9
Depreciation, % 2.69 3.61 3.27 2.76 1.4 2.75 2.75 2.75 2.75 2.75
EBIT 127.3 153.1 182.3 260.7 336.8 381.8 465.7 568.0 692.8 845.1
EBIT, % 14.78 16.54 15.96 17.85 17.86 16.6 16.6 16.6 16.6 16.6
Total Cash 131.9 277.8 461.3 28.3 245.4 463.0 564.8 688.9 840.3 1,024.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 155.7 161.0 186.4 253.4 298.4
Account Receivables, % 18.08 17.38 16.32 17.36 15.82
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000116 0 0 0 0 0.0000000232 0.0000000232 0.0000000232 0.0000000232 0.0000000232
Accounts Payable 22.4 26.6 25.7 33.1 31.9 53.7 65.5 79.9 97.4 118.9
Accounts Payable, % 2.6 2.87 2.25 2.27 1.69 2.33 2.33 2.33 2.33 2.33
Capital Expenditure -17.9 -31.3 -28.3 -36.9 -36.6 -57.1 -69.6 -84.9 -103.6 -126.4
Capital Expenditure, % -2.08 -3.38 -2.47 -2.53 -1.94 -2.48 -2.48 -2.48 -2.48 -2.48
Tax Rate, % 15.75 15.75 15.75 15.75 15.75 15.75 15.75 15.75 15.75 15.75
EBITAT 102.1 131.7 163.8 226.0 283.8 326.1 397.7 485.1 591.7 721.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -25.9 132.6 146.6 169.9 227.3 261.6 331.1 403.9 492.6 600.9
WACC, % 10.81 10.81 10.81 10.81 10.81 10.81 10.81 10.81 10.81 10.81
PV UFCF
SUM PV UFCF 1,489.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 622
Terminal Value 8,507
Present Terminal Value 5,092
Enterprise Value 6,581
Net Debt -103
Equity Value 6,684
Diluted Shares Outstanding, MM 32
Equity Value Per Share 209.92

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MEDP financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Medpace’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional outputs with ease.
  • High-Precision Accuracy: Leverages Medpace's actual financial data for credible valuation results.
  • Streamlined Scenario Analysis: Effortlessly explore various assumptions and assess outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Medpace Holdings, Inc. (MEDP) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to investigate different valuation results.
  • 5. Present with Assurance: Showcase professional valuation insights to back your decisions.

Why Choose This Calculator for Medpace Holdings, Inc. (MEDP)?

  • Accurate Data: Utilize real Medpace financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Ready-to-use calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the healthcare sector.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Clinical Research Professionals: Enhance your understanding of trial methodologies and apply them using real-world data.
  • Academics: Integrate advanced clinical models into your teaching or research initiatives.
  • Investors: Evaluate your investment strategies and analyze valuation metrics for Medpace Holdings, Inc. (MEDP).
  • Analysts: Optimize your analysis process with a pre-configured, adaptable financial model.
  • Healthcare Entrepreneurs: Discover how major clinical research organizations like Medpace are evaluated.

What the Template Contains

  • Pre-Filled DCF Model: Medpace Holdings, Inc.'s (MEDP) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Medpace's 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.