Sunshine Biopharma, Inc. (SBFM) DCF Valuation

Sunshine Biopharma, Inc. (SBFM) 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

Sunshine Biopharma, Inc. (SBFM) 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 (SBFM) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Sunshine Biopharma, Inc., you can easily adjust forecasts and observe the effects in real time.


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 .1 .2 4.3 24.1 48.2 96.4 192.7 385.5 771.0
Revenue Growth, % 0 238.1 219.88 1802.41 454.42 100 100 100 100 100
EBITDA -.9 -2.6 -12.1 -26.4 -3.8 -40.1 -80.2 -160.3 -320.6 -641.3
EBITDA, % -4490.22 -3643.64 -5294.88 -608.58 -15.87 -83.17 -83.17 -83.17 -83.17 -83.17
Depreciation .0 .0 .0 .0 .1 8.8 17.7 35.3 70.7 141.4
Depreciation, % 65.21 19.7 5.58 0.57905 0.61905 18.34 18.34 18.34 18.34 18.34
EBIT -1.0 -2.6 -12.1 -26.5 -4.0 -40.1 -80.3 -160.6 -321.1 -642.2
EBIT, % -4555.44 -3663.33 -5300.46 -609.16 -16.49 -83.3 -83.3 -83.3 -83.3 -83.3
Total Cash .0 1.0 2.0 21.8 16.3 45.1 90.1 180.3 360.5 721.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 1.9 2.6
Account Receivables, % 2.04 2.68 3.41 44 10.59
Inventories .0 .0 .1 3.3 5.7 24.5 49.0 98.1 196.1 392.2
Inventories, % 75.33 33.29 46.25 75.71 23.8 50.88 50.88 50.88 50.88 50.88
Accounts Payable .1 .1 .0 2.8 2.6 27.2 54.4 108.7 217.5 434.9
Accounts Payable, % 458.7 88.04 18.8 64.5 10.73 56.41 56.41 56.41 56.41 56.41
Capital Expenditure .0 .0 .0 -.3 -.8 -1.5 -3.1 -6.2 -12.4 -24.7
Capital Expenditure, % -4.07 -1.67 0 -7.02 -3.27 -3.21 -3.21 -3.21 -3.21 -3.21
Tax Rate, % -9.61 -9.61 -9.61 -9.61 -9.61 -9.61 -9.61 -9.61 -9.61 -9.61
EBITAT -1.3 -.8 -12.4 -26.7 -4.4 -34.7 -69.4 -138.8 -277.6 -555.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.2 -.9 -12.5 -29.3 -8.3 -25.1 -58.2 -116.4 -232.8 -465.5
WACC, % 20.05 6.66 20.05 20.05 20.05 17.37 17.37 17.37 17.37 17.37
PV UFCF
SUM PV UFCF -467.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -475
Terminal Value -3,089
Present Terminal Value -1,387
Enterprise Value -1,854
Net Debt -16
Equity Value -1,839
Diluted Shares Outstanding, MM 0
Equity Value Per Share -151,144.50

What You Will Get

  • Pre-Filled Financial Model: Sunshine Biopharma's actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Instant Calculations: Real-time updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, allowing multiple uses for comprehensive forecasts.

Key Features

  • 🔍 Real-Life SBFM Financials: Pre-filled historical and projected data for Sunshine Biopharma, Inc. (SBFM).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Sunshine Biopharma’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Sunshine Biopharma’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: Obtain immediate access to the Excel-based SBFM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, profit margins, and more.
  3. Instant Calculations: The model automatically recalculates Sunshine Biopharma’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 analysis.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool utilized by researchers, executives, and financial analysts.
  • Accurate Data: Sunshine Biopharma’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use Sunshine Biopharma, Inc. (SBFM)?

  • Biotechnology Students: Explore drug development processes and apply theoretical knowledge with real-world data.
  • Researchers: Utilize cutting-edge models and data for innovative studies in pharmaceutical sciences.
  • Investors: Evaluate your investment strategies and analyze the potential of Sunshine Biopharma's pipeline.
  • Market Analysts: Enhance your analysis with a customizable financial model tailored for biotech companies.
  • Healthcare Entrepreneurs: Understand the evaluation methods used for biotech firms like Sunshine Biopharma, Inc. (SBFM).

What the Template Contains

  • Pre-Filled DCF Model: Sunshine Biopharma’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Sunshine Biopharma’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.