Phreesia, Inc. (PHR) DCF Valuation

Phreesia, Inc. (PHR) 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

Phreesia, Inc. (PHR) 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:

Gain insight into your Phreesia, Inc. (PHR) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with real PHR data, enabling you to adjust forecasts and assumptions for an accurate calculation of Phreesia, Inc.'s intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 124.8 148.7 213.2 280.9 356.3 464.2 604.8 788.0 1,026.6 1,337.5
Revenue Growth, % 0 19.15 43.42 31.74 26.84 30.29 30.29 30.29 30.29 30.29
EBITDA -3.7 -7.6 -92.3 -145.5 -102.9 -122.6 -159.8 -208.1 -271.2 -353.3
EBITDA, % -2.99 -5.12 -43.29 -51.79 -28.89 -26.42 -26.42 -26.42 -26.42 -26.42
Depreciation 15.9 17.9 24.5 28.8 29.5 50.9 66.3 86.4 112.6 146.6
Depreciation, % 12.74 12.06 11.5 10.24 8.28 10.96 10.96 10.96 10.96 10.96
EBIT -19.6 -25.5 -116.8 -174.3 -132.4 -173.5 -226.1 -294.5 -383.7 -500.0
EBIT, % -15.73 -17.18 -54.78 -62.03 -37.17 -37.38 -37.38 -37.38 -37.38 -37.38
Total Cash 90.3 218.8 313.8 176.7 87.5 334.1 435.3 567.1 738.8 962.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 22.0 29.1 40.3 51.4 64.9
Account Receivables, % 17.61 19.54 18.88 18.3 18.2
Inventories 6.9 8.9 1.6 1.1 .8 12.0 15.6 20.3 26.5 34.5
Inventories, % 5.51 6.02 0.77005 0.37592 0.21555 2.58 2.58 2.58 2.58 2.58
Accounts Payable 6.0 4.4 5.1 10.8 8.5 15.2 19.9 25.9 33.7 43.9
Accounts Payable, % 4.82 2.95 2.4 3.86 2.38 3.28 3.28 3.28 3.28 3.28
Capital Expenditure -12.3 -18.6 -30.8 -26.2 -25.1 -49.4 -64.3 -83.8 -109.2 -142.3
Capital Expenditure, % -9.87 -12.49 -14.45 -9.33 -7.04 -10.64 -10.64 -10.64 -10.64 -10.64
Tax Rate, % -1.14 -1.14 -1.14 -1.14 -1.14 -1.14 -1.14 -1.14 -1.14 -1.14
EBITAT -18.0 -25.6 -117.0 -174.7 -133.9 -170.7 -222.4 -289.8 -377.5 -491.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -37.3 -37.0 -126.5 -177.0 -145.1 -194.7 -245.5 -319.8 -416.7 -542.9
WACC, % 8.96 8.98 8.98 8.98 8.98 8.97 8.97 8.97 8.97 8.97
PV UFCF
SUM PV UFCF -1,281.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -554
Terminal Value -7,941
Present Terminal Value -5,167
Enterprise Value -6,449
Net Debt -76
Equity Value -6,373
Diluted Shares Outstanding, MM 55
Equity Value Per Share -116.81

What You Will Get

  • Real PHR Financial Data: Pre-filled with Phreesia’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Phreesia’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

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

How It Works

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

Why Choose Phreesia's Calculator?

  • Accuracy: Utilizes real Phreesia financial data to ensure precise calculations.
  • Flexibility: Built for users to easily adjust and experiment with various inputs.
  • Time-Saving: Avoid the complexities of constructing a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and attention to detail expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial knowledge.

Who Should Use This Product?

  • Healthcare Investors: Develop comprehensive valuation models for analyzing investments in healthcare technology.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within healthcare organizations.
  • Consultants and Advisors: Deliver precise valuation insights for Phreesia, Inc. (PHR) to clients seeking market guidance.
  • Students and Educators: Utilize real-world data to learn and teach financial modeling in the healthcare sector.
  • Tech Enthusiasts: Gain insights into how healthcare technology companies like Phreesia, Inc. (PHR) are valued in the market.

What the Template Contains

  • Historical Data: Includes Phreesia, Inc.’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Phreesia, Inc.'s 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 Phreesia, Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.