FMP

FMP

Enter

DM - Desktop Metal, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/DM.png

Desktop Metal, Inc.

DM

NYSE

Inactive Equity

Desktop Metal, Inc. engages in manufacture and sale of additive manufacturing technologies for engineers, designers, and manufacturers in the Americas, Europe, the Middle East, Africa, and the Asia- Pacific. The company offers Production System, an industrial manufacturing solution; Shop System, a mid-volume binder jetting platform; X-series platform for serial production binder jet 3D printed metal, ceramic, or composite parts, balancing speed, and quality; and Studio System, an office metal 3D printing system; and Fiber platform that offers a desktop 3D printer. In addition, it provides Xtreme 8K platform, designed for industrial, high-temperature production of end-use photopolymer parts, and uses high-powered light sources with a water-cooled DLP chip; Einstein series, designed for dental professionals which offers 3D printing; P4K platform offers series of advanced DLP printer models designed for volume production in precision applications; Envision One platform; which leverages patented CDLM technology for high-volume production of end-use photopolymer parts; D4K Pro platform, designed for jewelry and chairside settings; S-Max platform, which provides digital casting solution; and Robotic Additive Manufacturing, or RAM, platform that offers robotic 3D printing solutions. Further, the company offers S-Print, an entry-level solution for prototypes and small series production in digital casting applications; and 3D-Bioplotter platform which offers biofabrication solution. Additionally, the company provides binder jetting materials, DLP and CDLM photopolymer resins, BMD materials, micro-AFP materials, and bioprinting materials. It serves automotive, aerospace, healthcare and dental, consumer products, heavy industry, machine design, and research and development industries. The company was founded in 2015 and is headquartered in Burlington, Massachusetts.

4.96 USD

0.05 (1.01%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

351.59M

443.29M

537.88M

630.04M

738.68M

889.73M

1.07B

1.29B

1.55B

1.87B

Revenue %

-

26.08

21.34

17.13

17.24

20.45

20.45

20.45

20.45

Operating Cash Flow

33.24M

49.84M

11.33M

70.88M

87.71M

81.73M

98.44M

118.57M

142.82M

172.02M

Operating Cash Flow %

9.45

11.24

2.11

11.25

11.87

9.19

9.19

9.19

9.19

Cap Ex

-2.17M

-3.75M

-3.62M

-2.36M

-1.36M

-4.8M

-5.78M

-6.96M

-8.38M

-10.09M

Cap Ex %

-0.62

-0.85

-0.67

-0.37

-0.18

-0.54

-0.54

-0.54

-0.54

Free Cash Flow

31.07M

46.09M

7.72M

68.52M

86.34M

76.93M

92.67M

111.61M

134.44M

161.93M

Weighted Average Cost Of Capital

Price

66.41

Beta

Diluted Shares Outstanding

55.36M

Costof Debt

4.15

Tax Rate

After Tax Cost Of Debt

4.15

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

788.38M

Total Equity

3.68B

Total Capital

4.46B

Debt Weighting

17.66

Equity Weighting

82.34

Wacc

8.1

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

351.59M

443.29M

537.88M

630.04M

738.68M

889.73M

1.07B

1.29B

1.55B

1.87B

Operating Cash Flow

33.24M

49.84M

11.33M

70.88M

87.71M

81.73M

98.44M

118.57M

142.82M

172.02M

Cap Ex

-2.17M

-3.75M

-3.62M

-2.36M

-1.36M

-4.8M

-5.78M

-6.96M

-8.38M

-10.09M

Free Cash Flow

31.07M

46.09M

7.72M

68.52M

86.34M

76.93M

92.67M

111.61M

134.44M

161.93M

Wacc

8.1

8.1

8.1

8.1

8.1

Pv Lfcf

71.17M

79.29M

88.35M

98.43M

109.68M

Sum Pv Lfcf

446.91M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.1

Free Cash Flow T1

165.17M

Terminal Value

2.71B

Present Terminal Value

1.83B

Intrinsic Value

Enterprise Value

2.28B

Net Debt

486.55M

Equity Value

1.79B

Diluted Shares Outstanding

55.36M

Equity Value Per Share

32.39

Projected DCF

32.39 -1.05%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep