FMP

FMP

Enter

VMD - Viemed Healthcare, I...

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

Viemed Healthcare, Inc.

VMD

NASDAQ

Viemed Healthcare, Inc., through its subsidiaries, provides in-home durable medical equipment (DME) and post-acute respiratory healthcare services to patients in the United States. It provides respiratory disease management solutions, including treatment of chronic obstructive pulmonary disease (COPD), which include non-invasive ventilation, percussion vests, and other therapies; and invasive and non-invasive ventilation and related equipment and supplies to patients suffering from COPD. The company also leases non-invasive and invasive ventilators, positive airway pressure machines (PAP), percussion vests, oxygen concentrator units, and other small respiratory equipment; and sells and rents DME and patient medical services. In addition, it provides neuromuscular care and oxygen therapy services; and sleep apnea management related solutions and/or equipment, such as PAP, automatic continuous positive airway pressure, and bi-level positive airway pressure machines. Further, the company offers in home sleep apnea testing services. Viemed Healthcare, Inc. was founded in 2006 and is headquartered in Lafayette, Louisiana.

6.57 USD

-0.04 (-0.609%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

131.31M

117.06M

138.83M

183.01M

224.26M

259.08M

299.3M

345.77M

399.46M

461.48M

Revenue %

-

-10.85

18.6

31.82

22.54

15.53

15.53

15.53

15.53

Operating Cash Flow

35.11M

22.49M

27.75M

45.21M

39.09M

56M

64.69M

74.74M

86.34M

99.75M

Operating Cash Flow %

26.74

19.22

19.99

24.7

17.43

21.62

21.62

21.62

21.62

Cap Ex

-13.04M

-19.74M

-22.9M

-26.09M

-37.77M

-38.55M

-44.53M

-51.45M

-59.43M

-68.66M

Cap Ex %

-9.93

-16.87

-16.49

-14.26

-16.84

-14.88

-14.88

-14.88

-14.88

Free Cash Flow

22.07M

2.75M

4.85M

19.12M

1.32M

17.45M

20.16M

23.29M

26.91M

31.09M

Weighted Average Cost Of Capital

Price

6.57

Beta

Diluted Shares Outstanding

40.81M

Costof Debt

11.3

Tax Rate

After Tax Cost Of Debt

7.87

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

6.87M

Total Equity

268.09M

Total Capital

274.96M

Debt Weighting

2.5

Equity Weighting

97.5

Wacc

11.57

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

131.31M

117.06M

138.83M

183.01M

224.26M

259.08M

299.3M

345.77M

399.46M

461.48M

Operating Cash Flow

35.11M

22.49M

27.75M

45.21M

39.09M

56M

64.69M

74.74M

86.34M

99.75M

Cap Ex

-13.04M

-19.74M

-22.9M

-26.09M

-37.77M

-38.55M

-44.53M

-51.45M

-59.43M

-68.66M

Free Cash Flow

22.07M

2.75M

4.85M

19.12M

1.32M

17.45M

20.16M

23.29M

26.91M

31.09M

Wacc

11.57

11.57

11.57

11.57

11.57

Pv Lfcf

15.64M

16.2M

16.77M

17.37M

17.99M

Sum Pv Lfcf

83.97M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

11.57

Free Cash Flow T1

31.71M

Terminal Value

331.46M

Present Terminal Value

191.76M

Intrinsic Value

Enterprise Value

275.73M

Net Debt

-10.67M

Equity Value

286.4M

Diluted Shares Outstanding

40.81M

Equity Value Per Share

7.02

Projected DCF

7.02 0.064%

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