Myomo, Inc. (MYO) DCF Valuation

Myomo, Inc. (MYO) 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

Myomo, Inc. (MYO) 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 Myomo, Inc. (MYO) valuation with this customizable DCF Calculator! Featuring real Myomo, Inc. (MYO) financials and adjustable forecast inputs, you can test scenarios and uncover Myomo, Inc. (MYO) 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 3.8 7.6 13.9 15.6 19.2 29.6 45.7 70.4 108.4 167.0
Revenue Growth, % 0 97.6 82.72 12.26 23.7 54.07 54.07 54.07 54.07 54.07
EBITDA -10.7 -11.2 -9.9 -10.1 -8.1 -22.5 -34.6 -53.3 -82.1 -126.5
EBITDA, % -278.81 -148.17 -71.68 -65.12 -41.93 -75.75 -75.75 -75.75 -75.75 -75.75
Depreciation .1 .1 .3 .5 .5 .7 1.1 1.8 2.7 4.2
Depreciation, % 2.48 1.43 2.42 3.49 2.69 2.5 2.5 2.5 2.5 2.5
EBIT -10.8 -11.3 -10.3 -10.7 -8.6 -23.0 -35.4 -54.5 -84.0 -129.4
EBIT, % -281.29 -149.61 -74.1 -68.61 -44.62 -77.47 -77.47 -77.47 -77.47 -77.47
Total Cash 4.5 12.2 15.5 5.3 8.9 22.6 34.8 53.5 82.5 127.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .4 .9 2.0 1.9 2.4
Account Receivables, % 11.06 12.2 14.15 12.19 12.38
Inventories .4 .7 .8 1.4 1.8 2.7 4.1 6.3 9.8 15.0
Inventories, % 11.45 9.32 5.83 9 9.37 9 9 9 9 9
Accounts Payable .5 .2 .7 .6 1.1 1.7 2.6 4.0 6.2 9.5
Accounts Payable, % 11.73 2.38 5.22 3.66 5.58 5.71 5.71 5.71 5.71 5.71
Capital Expenditure -.1 .0 -.3 -.1 -.1 -.3 -.5 -.8 -1.3 -1.9
Capital Expenditure, % -1.35 -0.60332 -2.36 -0.71868 -0.75783 -1.16 -1.16 -1.16 -1.16 -1.16
Tax Rate, % -1.95 -1.95 -1.95 -1.95 -1.95 -1.95 -1.95 -1.95 -1.95 -1.95
EBITAT -10.7 -11.8 -10.4 -10.7 -8.8 -22.9 -35.3 -54.4 -83.9 -129.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11.1 -12.8 -10.9 -11.0 -8.8 -24.1 -37.2 -57.4 -88.4 -136.1
WACC, % 11.77 11.77 11.77 11.77 11.77 11.77 11.77 11.77 11.77 11.77
PV UFCF
SUM PV UFCF -227.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -139
Terminal Value -1,422
Present Terminal Value -815
Enterprise Value -1,042
Net Debt -6
Equity Value -1,036
Diluted Shares Outstanding, MM 29
Equity Value Per Share -35.12

What You Will Receive

  • Pre-Filled Financial Model: Myomo’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other critical metrics.
  • Real-Time Calculations: Automatic updates provide immediate insights as you adjust parameters.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • 🔍 Real-Life MYO Financials: Pre-filled historical and projected data for Myomo, Inc. (MYO).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Myomo’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Myomo’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Open the Template: Download and open the Excel file containing Myomo, Inc.'s (MYO) preloaded data.
  • 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Test Scenarios: Evaluate various forecasts to explore different valuation outcomes.
  • 5. Use with Confidence: Present professional valuation insights to bolster your decision-making.

Why Choose This Calculator for Myomo, Inc. (MYO)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Myomo, Inc. (MYO).
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Myomo's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Myomo, Inc. (MYO).

Who Should Use This Product?

  • Healthcare Professionals: Evaluate the financial performance and potential of Myomo, Inc. (MYO) for investment decisions.
  • Corporate Finance Teams: Assess valuation models to inform strategic planning and resource allocation.
  • Consultants and Advisors: Deliver precise valuation assessments for clients interested in Myomo, Inc. (MYO).
  • Students and Educators: Utilize real-time market data to enhance learning in financial analysis and modeling.
  • Investors in Medical Technology: Gain insights into the valuation methodologies applied to companies like Myomo, Inc. (MYO).

What the Myomo, Inc. (MYO) Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Myomo, Inc. (MYO).
  • Real-World Data: Myomo's historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Myomo, Inc. (MYO).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results tailored to Myomo, Inc. (MYO).

No products were found matching.