AxoGen, Inc. (AXGN) Two-Stage Excess Return Model - Discounting Cash Flows
AxoGen, Inc.
AXGN (NASDAQ)

Estimated Value

USD

Market Price 11.57 USD

+
* Values are not guaranteed, please do your own
research before making investment decisions.

#Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 1.64 USD
Book value of equity invested 2.33 USD
Sum of discounted excess returns in Growth Stage -0.461 USD
Terminal stage EPS -0.014 USD
Terminal stage Book Value 0.046 USD
Terminal stage Equity Cost 0.004 USD
Discounted excess return in terminal stage -0.228 USD
Excess Returns in the Terminal Stage -0.362 USD
Terminal Cost of Equity (the discount rate) 9.65%
Terminal year's excess return -0.019 USD
Average historical Return on Equity -30.95%
Average historical Payout Ratio -640.2%
Payout Ratio in stable stage 114.5%
Yield of the U.S. 10 Year Treasury Bond 4.48%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 2.23 2.35 2.35 -1.93 0.69 0.076 0.044
Ending Book Value 2.35 2.33 -1.93 0.69 0.076 0.044 0.046
EPS -0.23 -0.156 -0.727 0.599 -0.213 -0.024 -0.014
Return on Equity -10.42% -6.89% -30.95% -30.95% -30.95% -30.95% -30.95%
Dividend per Share
1 3.56 -2.03 0.4 0.009 -0.016
Payout Ratio -489.3% -640.2% -489.3% -338.3% -187.4% -36.46% 114.5%
Retained Earnings
-1.16 -4.28 2.62 -0.614 -0.032 0.002
Equity Cost 0.215 0.226 0.226 -0.187 0.067 0.007 0.004
Cost of Equity 9.65% 9.65% 9.65% 9.65% 9.65% 9.65% 9.65%
Excess Return -0.445 -0.383 -0.953 0.785 -0.28 -0.031 -0.018
Discounted Excess Return
-0.869 0.653 -0.212 -0.021 -0.011

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -18.98 -7.16 -9.96 -21.72 -27.34 -28.06 -24.8 -29.12 -22.4 -10.45 -14.41 -13.36
Total Stockholders Equity 88.1 105.4 103.9 95.67 101 112.5 123.1 132.2 147 25.18 14.92 8.2
Return on Equity -30.95% -6.89% -10.42% -21.5% -24.29% -22.79% -18.77% -19.81% -88.94% -70% -175.8% 118.8%
Dividends Paid to Common Shareholders 45.2 45.2
Payout Ratio -503% -640.2% -489.3% -489.3% -489.3% -489.3% -489.3% -489.3% -489.3% -489.3% -489.3% -489.3%
Shares Outstanding 38.37 45.2 44.26 42.88 42.08 41.22 39.97 39.23 37.13 33.32 30.7 26.08
Earnings per Share -0.498 -0.156 -0.23 -0.51 -0.65 -0.68 -0.62 -0.74 -0.6 -0.31 -0.47 -0.51
Dividend per Share 1.0 1
Dividend Growth Rate
Book Value 2.18 2.33 2.35 2.23 2.4 2.73 3.08 3.37 3.96 0.756 0.486 0.314
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us