Scholar Rock Holding Corporation (SRRK) DCF Valuation

Scholar Rock Holding Corporation (SRRK) 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

Scholar Rock Holding Corporation (SRRK) 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:

Whether you’re an investor or analyst, this Scholar Rock Holding Corporation (SRRK) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Scholar Rock, you can 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 20.5 15.4 18.8 33.2 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 -24.83 22.16 76.41 -100 -6.57 -6.57 -6.57 -6.57 -6.57
EBITDA -53.2 -85.4 -127.3 -131.4 -168.5 .0 .0 .0 .0 .0
EBITDA, % -259.8 -554.35 -676.52 -395.82 100 -60 -60 -60 -60 -60
Depreciation 2.3 3.9 9.0 9.9 2.8 .0 .0 .0 .0 .0
Depreciation, % 11.22 25.13 47.96 29.78 100 42.82 42.82 42.82 42.82 42.82
EBIT -55.5 -89.3 -136.3 -141.3 -171.3 .0 .0 .0 .0 .0
EBIT, % -271.03 -579.48 -724.48 -425.6 100 -60 -60 -60 -60 -60
Total Cash 157.4 341.0 253.0 315.4 279.9 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 25.0 .0 .0 2.7 1.1
Account Receivables, % 122 0 0 8.24 100
Inventories -25.0 .0 .0 -2.7 .0 .0 .0 .0 .0 .0
Inventories, % -122 0 0 -8.24 100 -1.65 -1.65 -1.65 -1.65 -1.65
Accounts Payable 1.1 3.4 4.4 4.0 3.5 .0 .0 .0 .0 .0
Accounts Payable, % 5.51 22.13 23.57 12.03 100 32.65 32.65 32.65 32.65 32.65
Capital Expenditure -3.1 -4.1 -5.2 -1.1 -.1 .0 .0 .0 .0 .0
Capital Expenditure, % -15.2 -26.54 -27.89 -3.21 100 -14.57 -14.57 -14.57 -14.57 -14.57
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -54.1 -87.7 -136.3 -138.3 -171.3 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -53.8 -85.7 -131.5 -129.9 -170.1 -2.4 .0 .0 .0 .0
WACC, % 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67
PV UFCF
SUM PV UFCF -2.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -2
Net Debt -40
Equity Value 38
Diluted Shares Outstanding, MM 83
Equity Value Per Share 0.45

What You Will Get

  • Real SRRK Financial Data: Pre-filled with Scholar Rock Holding Corporation’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 Scholar Rock Holding Corporation’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

  • Customizable Research Inputs: Adjust essential variables such as revenue projections, R&D investment, and operational costs.
  • Instant DCF Analysis: Automatically computes intrinsic value, NPV, and additional metrics in real-time.
  • High-Precision Estimates: Leverages Scholar Rock's actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SRRK DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model will automatically recalculate Scholar Rock’s intrinsic value.
  4. Test Scenarios: Explore different assumptions to see how they impact potential valuation changes.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Scholar Rock Holding Corporation (SRRK)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for SRRK.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios for SRRK.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Scholar Rock Holding Corporation.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and consultants focusing on SRRK.

Who Should Use This Product?

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

What the Template Contains

  • Preloaded SRRK Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.