Precipio, Inc. (PRPO) DCF Valuation

Precipio, Inc. (PRPO) 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

Precipio, Inc. (PRPO) 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:

As an investor or analyst, this (PRPO) DCF Calculator is your go-to resource for accurate valuation. With real data from Precipio, Inc. loaded in, you can adjust forecasts and immediately 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 3.1 6.1 8.8 9.4 15.2 23.1 35.1 53.3 81.1 123.2
Revenue Growth, % 0 94.82 45.26 6.36 61.46 51.98 51.98 51.98 51.98 51.98
EBITDA -8.2 -8.8 -7.1 -10.6 -4.3 -18.9 -28.6 -43.5 -66.2 -100.6
EBITDA, % -262.97 -143.99 -79.7 -113.11 -28.41 -81.62 -81.62 -81.62 -81.62 -81.62
Depreciation 1.3 1.4 1.4 1.5 1.5 5.0 7.6 11.5 17.5 26.6
Depreciation, % 43.14 22.26 16.32 16.15 9.98 21.57 21.57 21.57 21.57 21.57
EBIT -9.6 -10.1 -8.5 -12.2 -5.8 -20.1 -30.5 -46.3 -70.4 -107.0
EBIT, % -306.11 -166.25 -96.02 -129.26 -38.4 -86.88 -86.88 -86.88 -86.88 -86.88
Total Cash .8 2.7 11.7 3.4 1.5 10.0 15.2 23.2 35.2 53.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .6 .9 .7 1.0 1.3
Account Receivables, % 18.36 14.35 7.88 11.01 8.56
Inventories .2 .4 .6 .7 .4 1.3 2.0 3.0 4.5 6.9
Inventories, % 5.88 5.75 6.37 7.52 2.53 5.61 5.61 5.61 5.61 5.61
Accounts Payable 1.9 1.7 1.9 2.0 .6 6.3 9.6 14.6 22.1 33.6
Accounts Payable, % 61.91 27.79 21.05 21.7 4.09 27.31 27.31 27.31 27.31 27.31
Capital Expenditure -.1 -.2 -.7 -.3 -.1 -.7 -1.1 -1.7 -2.5 -3.9
Capital Expenditure, % -1.76 -2.48 -7.71 -2.94 -0.82911 -3.14 -3.14 -3.14 -3.14 -3.14
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -9.5 -11.7 -8.5 -12.2 -5.8 -20.0 -30.5 -46.3 -70.4 -106.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.0 -11.2 -7.6 -11.3 -5.8 -12.5 -22.8 -34.7 -52.7 -80.2
WACC, % 10.26 10.26 10.26 10.26 10.26 10.26 10.26 10.26 10.26 10.26
PV UFCF
SUM PV UFCF -140.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -82
Terminal Value -989
Present Terminal Value -607
Enterprise Value -748
Net Debt 0
Equity Value -748
Diluted Shares Outstanding, MM 1
Equity Value Per Share -576.02

What You Will Receive

  • Comprehensive Financial Model: Precipio’s actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • 🔍 Real-Life PRPO Financials: Pre-filled historical and projected data for Precipio, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Precipio’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Precipio’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 featuring Precipio, Inc. (PRPO) 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 access recalculated results, including Precipio, Inc.'s (PRPO) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create comprehensive reports.

Why Choose Precipio's Calculator?

  • All-in-One Solution: Offers DCF, WACC, and comprehensive financial ratio analyses seamlessly integrated.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Precipio's intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors.

Who Should Use Precipio, Inc. (PRPO)?

  • Healthcare Investors: Develop comprehensive valuation models for assessing investment opportunities in biotech.
  • Corporate Strategy Teams: Evaluate market scenarios to inform strategic decisions within the healthcare sector.
  • Financial Consultants: Deliver precise valuation analyses to clients interested in Precipio, Inc. (PRPO).
  • Academics and Students: Utilize current data to enhance learning and teaching in financial analysis.
  • Market Analysts: Gain insights into how biotech firms like Precipio, Inc. (PRPO) are valued in the investment landscape.

What the Template Contains

  • Pre-Filled Data: Includes Precipio, Inc.'s 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 Precipio, Inc.'s 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.