Simulations Plus, Inc. (SLP) DCF Valuation

Simulations Plus, Inc. (SLP) 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

Simulations Plus, Inc. (SLP) 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:

Enhance your investment choices with the (SLP) DCF Calculator! Explore authentic Simulations Plus financial data, adjust growth estimates and expenses, and instantly observe how modifications influence the intrinsic value of (SLP).


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 41.6 46.5 53.9 59.6 70.0 79.8 90.9 103.6 118.0 134.5
Revenue Growth, % 0 11.73 16.01 10.52 17.52 13.94 13.94 13.94 13.94 13.94
EBITDA 11.9 14.7 18.5 12.6 11.8 21.1 24.1 27.4 31.2 35.6
EBITDA, % 28.5 31.63 34.29 21.09 16.85 26.47 26.47 26.47 26.47 26.47
Depreciation 3.0 3.6 3.6 3.8 5.7 5.7 6.5 7.5 8.5 9.7
Depreciation, % 7.12 7.73 6.63 6.45 8.09 7.2 7.2 7.2 7.2 7.2
EBIT 8.9 11.1 14.9 8.7 6.1 15.4 17.5 20.0 22.7 25.9
EBIT, % 21.38 23.9 27.66 14.64 8.76 19.27 19.27 19.27 19.27 19.27
Total Cash 116.0 123.6 128.2 115.5 20.3 68.4 78.0 88.9 101.2 115.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.5 13.1 13.8 10.2 9.1
Account Receivables, % 25.28 28.09 25.58 17.12 13.05
Inventories 1.0 1.0 1.4 .8 .0 1.3 1.5 1.7 2.0 2.3
Inventories, % 2.33 2.18 2.58 1.35 0 1.69 1.69 1.69 1.69 1.69
Accounts Payable .4 .4 .2 .1 .6 .5 .6 .7 .8 .9
Accounts Payable, % 0.84397 0.83287 0.41739 0.2417 0.85984 0.63916 0.63916 0.63916 0.63916 0.63916
Capital Expenditure -2.6 -4.6 -4.0 -4.3 -.6 -5.0 -5.7 -6.5 -7.4 -8.4
Capital Expenditure, % -6.21 -9.85 -7.36 -7.17 -0.80842 -6.28 -6.28 -6.28 -6.28 -6.28
Tax Rate, % 19.8 19.8 19.8 19.8 19.8 19.8 19.8 19.8 19.8 19.8
EBITAT 7.3 9.8 12.3 7.4 4.9 12.9 14.6 16.7 19.0 21.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.5 6.3 10.6 11.1 12.3 3.9 12.9 14.7 16.8 19.1
WACC, % 7.79 7.79 7.79 7.79 7.79 7.79 7.79 7.79 7.79 7.79
PV UFCF
SUM PV UFCF 52.1
Long Term Growth Rate, % 3.90
Free cash flow (T + 1) 20
Terminal Value 511
Present Terminal Value 351
Enterprise Value 404
Net Debt -9
Equity Value 413
Diluted Shares Outstanding, MM 20
Equity Value Per Share 20.34

What You Will Get

  • Real SLP Financial Data: Pre-filled with Simulations Plus’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Simulations Plus’ 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

  • Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Simulations Plus, Inc. (SLP).
  • Adjustable Forecast Parameters: Modify highlighted cells to tailor WACC, growth rates, and margins to your needs.
  • Real-Time Calculations: Experience automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Utilize user-friendly charts and summaries to effectively visualize your valuation outcomes.
  • Suitable for All Skill Levels: Designed with a straightforward, intuitive layout for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Model: Download and open the Excel file containing Simulations Plus, Inc. (SLP) preloaded data.
  • 2. Adjust Parameters: Modify essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights that enhance your decision-making process.

Why Choose Simulations Plus, Inc. (SLP)?

  • Streamlined Processes: Get instant access to powerful simulation tools without the hassle of setup.
  • Enhanced Precision: Utilize cutting-edge algorithms and data to minimize errors in drug development.
  • Highly Adaptable: Customize simulations to align with your specific research needs and goals.
  • User-Friendly Interface: Intuitive design and visual outputs facilitate straightforward analysis.
  • Respected by Industry Leaders: Trusted by pharmaceutical experts who prioritize accuracy and effectiveness.

Who Should Use Simulations Plus, Inc. (SLP)?

  • Pharmaceutical Researchers: Utilize advanced simulation tools to model drug interactions and outcomes.
  • Academic Institutions: Enhance curriculum with state-of-the-art pharmacokinetic and pharmacodynamic models.
  • Regulatory Agencies: Assess drug efficacy and safety through robust simulations before clinical trials.
  • Biotech Companies: Optimize drug development processes with customizable simulation software.
  • Healthcare Professionals: Understand and predict patient responses to treatments using simulation data.

What the Template Contains

  • Pre-Filled DCF Model: Simulations Plus, Inc.’s (SLP) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Simulations Plus, Inc.’s (SLP) 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.