Nuwellis, Inc. (NUWE) DCF Valuation

Nuwellis, Inc. (NUWE) 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

Nuwellis, Inc. (NUWE) 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 your analysis and improve precision with our [NUWE] DCF Calculator! Utilizing real data from Nuwellis, Inc. and customizable assumptions, this tool empowers you to forecast, evaluate, and appraise [Company] like a seasoned investor.


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 5.5 7.4 7.9 8.5 8.9 10.0 11.4 12.9 14.6 16.5
Revenue Growth, % 0 35.02 6.45 7.85 3.76 13.27 13.27 13.27 13.27 13.27
EBITDA -17.9 -16.7 -19.1 -4.9 -16.4 -9.2 -10.4 -11.8 -13.3 -15.1
EBITDA, % -324.21 -223.79 -240.59 -57.32 -184.52 -91.46 -91.46 -91.46 -91.46 -91.46
Depreciation .2 .4 .5 .4 .4 .5 .5 .6 .7 .8
Depreciation, % 4.34 5.05 6.16 4.35 4.08 4.8 4.8 4.8 4.8 4.8
EBIT -18.1 -17.0 -19.5 -5.3 -16.7 -9.3 -10.5 -11.9 -13.5 -15.3
EBIT, % -328.54 -228.84 -246.75 -61.68 -188.61 -92.34 -92.34 -92.34 -92.34 -92.34
Total Cash 1.3 14.4 24.2 18.3 3.8 7.4 8.3 9.4 10.7 12.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .8 .9 .8 1.4 2.0
Account Receivables, % 14.5 12.16 9.47 16.46 22.01
Inventories 1.8 3.0 2.8 2.7 2.0 3.3 3.7 4.2 4.7 5.4
Inventories, % 32.61 39.74 35.89 31.15 22.53 32.38 32.38 32.38 32.38 32.38
Accounts Payable 1.5 1.1 1.4 2.2 2.4 2.3 2.6 2.9 3.3 3.7
Accounts Payable, % 27 14.74 17.85 26.28 26.85 22.54 22.54 22.54 22.54 22.54
Capital Expenditure -.5 -.3 -.2 -.1 -.2 -.4 -.5 -.5 -.6 -.7
Capital Expenditure, % -8.89 -4 -2.76 -1.43 -2.8 -3.98 -3.98 -3.98 -3.98 -3.98
Tax Rate, % -0.039602 -0.039602 -0.039602 -0.039602 -0.039602 -0.039602 -0.039602 -0.039602 -0.039602 -0.039602
EBITAT -18.1 -17.0 -19.6 -5.3 -16.7 -9.3 -10.5 -11.9 -13.5 -15.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.5 -18.6 -18.7 -4.7 -16.4 -10.1 -10.7 -12.2 -13.8 -15.6
WACC, % 422.33 422.33 422.33 422.33 422.33 422.33 422.33 422.33 422.33 422.33
PV UFCF
SUM PV UFCF -2.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -16
Terminal Value -4
Present Terminal Value 0
Enterprise Value -2
Net Debt -3
Equity Value 1
Diluted Shares Outstanding, MM 0
Equity Value Per Share 10.74

What You Will Get

  • Real NUWE Financials: Access to 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 automatically.
  • Scenario Analysis: Explore various scenarios to assess Nuwellis, Inc.'s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

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

How It Works

  1. Download the Template: Gain immediate access to the Excel-based NUWE DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates Nuwellis, Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial evaluation.

Why Choose This Calculator for Nuwellis, Inc. (NUWE)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, investors, and industry professionals.
  • Accurate Data: Nuwellis’ historical and projected financials preloaded for reliable analysis.
  • Flexible Scenario Analysis: Easily test various forecasts and assumptions to gauge potential outcomes.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and other essential metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the calculation process.

Who Should Use Nuwellis, Inc. (NUWE)?

  • Healthcare Professionals: Understand innovative treatment options and their impact on patient care.
  • Researchers: Integrate advanced technologies into studies on fluid management and patient outcomes.
  • Investors: Evaluate market trends and assess the potential of Nuwellis, Inc. (NUWE) within the medical device sector.
  • Industry Analysts: Enhance your analysis with comprehensive data on product efficacy and market positioning.
  • Medical Practitioners: Discover how Nuwellis, Inc. (NUWE) solutions can improve clinical practices and patient management.

What the Template Contains

  • Preloaded NUWE Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.