Praxis Precision Medicines, Inc. (PRAX) DCF Valuation

Praxis Precision Medicines, Inc. (PRAX) 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

Praxis Precision Medicines, Inc. (PRAX) 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:

Engineered for accuracy, our (PRAX) DCF Calculator enables you to assess the valuation of Praxis Precision Medicines, Inc. using real-world financial data while offering complete flexibility to modify all essential parameters for enhanced projections.


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 .0 .0 .0 .0 2.4 2.4 2.4 2.4 2.4 2.4
Revenue Growth, % 0 0 0 0 0 0 0 0 0 0
EBITDA -34.9 -61.1 -165.5 -212.9 -125.9 1.5 1.5 1.5 1.5 1.5
EBITDA, % 100 100 100 100 -5146.75 60 60 60 60 60
Depreciation .7 .7 1.6 1.2 .4 2.0 2.0 2.0 2.0 2.0
Depreciation, % 100 100 100 100 17.65 83.53 83.53 83.53 83.53 83.53
EBIT -35.6 -61.8 -167.1 -214.0 -126.4 1.5 1.5 1.5 1.5 1.5
EBIT, % 100 100 100 100 -5164.41 60 60 60 60 60
Total Cash 44.8 296.6 275.9 100.5 81.3 2.4 2.4 2.4 2.4 2.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 100 100 100 100 0
Inventories .0 .0 .0 .0 .0 2.0 2.0 2.0 2.0 2.0
Inventories, % 100 100 100 100 0 80 80 80 80 80
Accounts Payable 2.7 4.1 10.8 14.7 5.8 2.4 2.4 2.4 2.4 2.4
Accounts Payable, % 100 100 100 100 237.64 100 100 100 100 100
Capital Expenditure -.1 .0 -1.1 -.4 -.1 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 100 -2.04 -0.40866 -0.40866 -0.40866 -0.40866 -0.40866
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -35.5 -61.8 -166.9 -213.1 -126.4 1.5 1.5 1.5 1.5 1.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -32.3 -59.6 -159.6 -208.5 -134.8 -3.8 3.5 3.5 3.5 3.5
WACC, % 17.07 17.07 17.07 17.07 17.07 17.07 17.07 17.07 17.07 17.07
PV UFCF
SUM PV UFCF 5.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4
Terminal Value 24
Present Terminal Value 11
Enterprise Value 16
Net Debt -79
Equity Value 95
Diluted Shares Outstanding, MM 7
Equity Value Per Share 14.34

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real PRAX financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Praxis Precision Medicines’ 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

  • 🔍 Real-Life PRAX Financials: Pre-filled historical and projected data for Praxis Precision Medicines, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Praxis's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Praxis'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 PRAX DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
  3. Instant Calculations: The model automatically recalculates the intrinsic value of Praxis Precision Medicines.
  4. Test Scenarios: Explore various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Leverage the results to inform your investment or financial strategy.

Why Choose This Calculator for Praxis Precision Medicines, Inc. (PRAX)?

  • Accuracy: Utilizes real Praxis financial data to guarantee precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminates the need to construct 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 without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Praxis Precision Medicines, Inc. (PRAX) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Praxis Precision Medicines, Inc. (PRAX).
  • Consultants: Deliver professional valuation insights on Praxis Precision Medicines, Inc. (PRAX) to clients quickly and accurately.
  • Business Owners: Understand how biotech companies like Praxis Precision Medicines, Inc. (PRAX) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Praxis Precision Medicines, Inc. (PRAX).

What the Template Contains

  • Historical Data: Includes Praxis Precision Medicines’ past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Praxis Precision Medicines’ 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 Praxis Precision Medicines’ financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.