Precigen, Inc. (PGEN) DCF Valuation

Precigen, Inc. (PGEN) 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

Precigen, Inc. (PGEN) 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:

Whether you’re an investor or analyst, this (PGEN) DCF Calculator is your go-to resource for accurate valuation. Equipped with actual data from Precigen, Inc., you can easily adjust forecasts and instantly observe the effects.


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 90.7 103.2 103.9 26.9 6.2 4.1 2.7 1.8 1.2 .8
Revenue Growth, % 0 13.73 0.67359 -74.09 -76.87 -34.14 -34.14 -34.14 -34.14 -34.14
EBITDA -137.5 -70.4 -84.1 -66.0 -89.2 -3.7 -2.4 -1.6 -1.1 -.7
EBITDA, % -151.51 -68.24 -80.94 -245.27 -1433.35 -89.84 -89.84 -89.84 -89.84 -89.84
Depreciation 16.1 15.0 8.1 7.2 6.7 1.4 .9 .6 .4 .3
Depreciation, % 17.79 14.58 7.84 26.72 107.12 33.39 33.39 33.39 33.39 33.39
EBIT -153.6 -85.5 -92.2 -73.2 -95.9 -3.9 -2.5 -1.7 -1.1 -.7
EBIT, % -169.31 -82.82 -88.77 -272 -1540.47 -94.32 -94.32 -94.32 -94.32 -94.32
Total Cash 75.1 100.1 115.2 56.0 62.9 3.9 2.6 1.7 1.1 .7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.2 20.4 2.0 13.8 1.6
Account Receivables, % 28.9 19.8 1.91 51.3 25.3
Inventories 16.1 11.4 13.3 .3 .0 .3 .2 .2 .1 .1
Inventories, % 17.74 11.01 12.77 1.07 0 8.52 8.52 8.52 8.52 8.52
Accounts Payable 5.5 4.6 3.1 4.1 1.7 .5 .3 .2 .1 .1
Accounts Payable, % 6.09 4.46 3 15.12 27.73 11.28 11.28 11.28 11.28 11.28
Capital Expenditure -37.9 -7.5 -7.2 -4.9 -1.5 -.8 -.5 -.4 -.2 -.2
Capital Expenditure, % -41.76 -7.3 -6.98 -18.3 -24.67 -19.8 -19.8 -19.8 -19.8 -19.8
Tax Rate, % 0.47529 0.47529 0.47529 0.47529 0.47529 0.47529 0.47529 0.47529 0.47529 0.47529
EBITAT -152.9 -85.4 -92.1 -73.0 -95.4 -3.9 -2.5 -1.7 -1.1 -.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -211.4 -68.3 -76.1 -68.6 -80.1 -4.4 -1.9 -1.2 -.8 -.5
WACC, % 12.17 12.17 12.17 12.17 12.17 12.17 12.17 12.17 12.17 12.17
PV UFCF
SUM PV UFCF -7.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -5
Present Terminal Value -3
Enterprise Value -10
Net Debt 0
Equity Value -10
Diluted Shares Outstanding, MM 245
Equity Value Per Share -0.04

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Precigen, Inc. (PGEN)’s financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template calculates Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Pre-Loaded Data: Precigen, Inc.’s (PGEN) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Observe Precigen, Inc.’s (PGEN) intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template containing Precigen, Inc.'s (PGEN) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Precigen, Inc.'s (PGEN) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose This Calculator for Precigen, Inc. (PGEN)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Precigen, Inc. (PGEN).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Precigen, Inc. (PGEN).
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Precigen, Inc. (PGEN).
  • Rich Data Sources: Historical and projected data provide reliable foundations for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and consultants focusing on Precigen, Inc. (PGEN).

Who Should Use This Product?

  • Biotech Students: Explore advanced genetic engineering techniques and apply them using real-world data.
  • Researchers: Integrate cutting-edge models into your studies or publications.
  • Investors: Evaluate your investment strategies and analyze the market performance of Precigen, Inc. (PGEN).
  • Market Analysts: Enhance your analysis with a tailored, ready-to-use valuation model.
  • Healthcare Entrepreneurs: Understand how leading biotech firms like Precigen, Inc. (PGEN) are assessed and valued.

What the Template Contains

  • Pre-Filled Data: Includes Precigen, Inc.'s (PGEN) 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 Precigen, Inc.'s (PGEN) 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.