investorscraft@gmail.com

Intrinsic Value of Endo International plc (ENDP)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-22.5NaN
Revenue, $2319NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4688NaN
Operating income, $m-2369NaN
EBITDA, $m-1968NaN
Interest expense (income), $mNaN
Earnings before tax, $m-2902NaN
Tax expense, $m22NaN
Net income, $m-2923NaN

BALANCE SHEET

Cash and short-term investments, $m1164NaN
Total assets, $m5758NaN
Adjusted assets (=assets-cash), $m4594NaN
Average production assets, $m4740NaN
Working capital, $m1387NaN
Total debt, $m0NaN
Total liabilities, $m9920NaN
Total equity, $m-4162NaN
Debt-to-equity ratio0.000NaN
Adjusted equity ratio-1.160NaN

CASH FLOW

Net income, $m-2923NaN
Depreciation, amort., depletion, $m401NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m269NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-100NaN
Free cash flow, $m369NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1387
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount