Stratasys Ltd. (SSYS) DCF Valuation

Stratasys Ltd. (SSYS) 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

Stratasys Ltd. (SSYS) 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, the Stratasys Ltd. (SSYS) DCF Calculator serves as your essential tool for accurate valuation. Loaded with real data from Stratasys Ltd., you can adjust forecasts and instantly 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 636.1 520.8 607.2 651.5 627.6 630.9 634.2 637.5 640.8 644.2
Revenue Growth, % 0 -18.12 16.59 7.29 -3.67 0.52306 0.52306 0.52306 0.52306 0.52306
EBITDA 39.2 -20.3 -23.1 2.6 -35.6 -8.6 -8.6 -8.7 -8.7 -8.8
EBITDA, % 6.17 -3.89 -3.8 0.40062 -5.67 -1.36 -1.36 -1.36 -1.36 -1.36
Depreciation 50.9 49.6 56.1 59.8 49.0 55.2 55.5 55.8 56.1 56.4
Depreciation, % 8.01 9.52 9.24 9.17 7.8 8.75 8.75 8.75 8.75 8.75
EBIT -11.7 -69.8 -79.2 -57.2 -84.6 -63.8 -64.1 -64.4 -64.8 -65.1
EBIT, % -1.84 -13.41 -13.04 -8.77 -13.48 -10.11 -10.11 -10.11 -10.11 -10.11
Total Cash 321.8 299.1 502.2 327.8 162.6 336.8 338.6 340.4 342.1 343.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 132.6 106.1 129.4 144.7 172.0
Account Receivables, % 20.84 20.37 21.31 22.22 27.41
Inventories 168.5 131.7 129.1 194.1 193.0 168.5 169.4 170.3 171.2 172.1
Inventories, % 26.49 25.28 21.27 29.79 30.75 26.72 26.72 26.72 26.72 26.72
Accounts Payable 35.8 17.0 52.0 72.9 46.8 45.5 45.8 46.0 46.3 46.5
Accounts Payable, % 5.63 3.26 8.56 11.19 7.45 7.22 7.22 7.22 7.22 7.22
Capital Expenditure -25.3 -29.0 -26.8 -19.8 -15.0 -24.5 -24.6 -24.7 -24.8 -25.0
Capital Expenditure, % -3.98 -5.57 -4.41 -3.03 -2.39 -3.88 -3.88 -3.88 -3.88 -3.88
Tax Rate, % -45.5 -45.5 -45.5 -45.5 -45.5 -45.5 -45.5 -45.5 -45.5 -45.5
EBITAT -17.5 -67.3 -74.5 -74.7 -123.1 -62.6 -62.9 -63.2 -63.6 -63.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -257.1 -2.3 -31.0 -94.0 -141.5 21.9 -33.4 -33.6 -33.7 -33.9
WACC, % 10.02 10.02 10.02 10.02 10.02 10.02 10.02 10.02 10.02 10.02
PV UFCF
SUM PV UFCF -76.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -35
Terminal Value -586
Present Terminal Value -363
Enterprise Value -440
Net Debt -64
Equity Value -376
Diluted Shares Outstanding, MM 69
Equity Value Per Share -5.48

What You Will Get

  • Real Stratasys Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Stratasys Ltd.'s (SSYS) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • 🔍 Real-Life SSYS Financials: Pre-filled historical and projected data for Stratasys Ltd.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Stratasys’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Stratasys’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for Stratasys Ltd. (SSYS).
  2. Step 2: Review Stratasys's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose Stratasys Ltd. (SSYS) Calculator?

  • Accuracy: Utilizes real Stratasys financial data for precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users with varying levels of financial expertise.

Who Should Use This Product?

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

What the Template Contains

  • Pre-Filled DCF Model: Stratasys Ltd.’s (SSYS) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Stratasys Ltd.’s (SSYS) 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.