|
Pixelworks, Inc. (PXLW) DCF Valuation
US | Technology | Semiconductors | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Pixelworks, Inc. (PXLW) Bundle
Explore the financial future of Pixelworks, Inc. (PXLW) with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate the intrinsic value of Pixelworks, Inc. (PXLW) and refine your investment strategy.
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 | 68.8 | 40.9 | 55.1 | 70.1 | 59.7 | 60.7 | 61.7 | 62.7 | 63.8 | 64.8 |
| Revenue Growth, % | 0 | -40.58 | 34.87 | 27.3 | -14.92 | 1.67 | 1.67 | 1.67 | 1.67 | 1.67 |
| EBITDA | -3.1 | -20.5 | -15.2 | -11.3 | -22.3 | -16.5 | -16.7 | -17.0 | -17.3 | -17.6 |
| EBITDA, % | -4.55 | -50.08 | -27.65 | -16.14 | -37.32 | -27.15 | -27.15 | -27.15 | -27.15 | -27.15 |
| Depreciation | 5.3 | 5.2 | 4.8 | 4.7 | 4.3 | 5.2 | 5.3 | 5.4 | 5.5 | 5.6 |
| Depreciation, % | 7.77 | 12.81 | 8.65 | 6.77 | 7.19 | 8.64 | 8.64 | 8.64 | 8.64 | 8.64 |
| EBIT | -8.5 | -25.7 | -20.0 | -16.1 | -26.6 | -21.7 | -22.1 | -22.4 | -22.8 | -23.2 |
| EBIT, % | -12.31 | -62.89 | -36.3 | -22.91 | -44.51 | -35.78 | -35.78 | -35.78 | -35.78 | -35.78 |
| Total Cash | 14.2 | 31.5 | 61.6 | 56.8 | 47.5 | 43.5 | 44.2 | 45.0 | 45.7 | 46.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 10.9 | 4.7 | 8.7 | 10.0 | 10.1 | 9.0 | 9.2 | 9.3 | 9.5 | 9.6 |
| Account Receivables, % | 15.88 | 11.44 | 15.8 | 14.32 | 16.88 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 |
| Inventories | 5.4 | 2.4 | 1.5 | 1.8 | 4.0 | 3.1 | 3.2 | 3.2 | 3.3 | 3.3 |
| Inventories, % | 7.86 | 5.98 | 2.67 | 2.51 | 6.65 | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| Accounts Payable | .8 | 1.0 | 2.7 | 3.1 | 2.4 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 |
| Accounts Payable, % | 1.19 | 2.44 | 4.99 | 4.48 | 4.05 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 |
| Capital Expenditure | -3.2 | -2.8 | -3.5 | -3.0 | -4.0 | -3.5 | -3.5 | -3.6 | -3.7 | -3.7 |
| Capital Expenditure, % | -4.58 | -6.83 | -6.31 | -4.29 | -6.68 | -5.74 | -5.74 | -5.74 | -5.74 | -5.74 |
| Tax Rate, % | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 |
| EBITAT | -8.9 | -26.3 | -19.9 | -15.2 | -26.2 | -21.4 | -21.7 | -22.1 | -22.5 | -22.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -22.2 | -14.5 | -19.9 | -14.7 | -28.8 | -18.0 | -20.1 | -20.4 | -20.8 | -21.1 |
| WACC, % | 11.25 | 11.25 | 11.24 | 11.22 | 11.24 | 11.24 | 11.24 | 11.24 | 11.24 | 11.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -73.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -22 | |||||||||
| Terminal Value | -233 | |||||||||
| Present Terminal Value | -137 | |||||||||
| Enterprise Value | -210 | |||||||||
| Net Debt | -43 | |||||||||
| Equity Value | -168 | |||||||||
| Diluted Shares Outstanding, MM | 56 | |||||||||
| Equity Value Per Share | -2.99 |
What You Will Get
- Pre-Filled Financial Model: Pixelworks, Inc.'s (PXLW) actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Pixelworks, Inc. (PXLW).
- WACC Calculator: A pre-designed Weighted Average Cost of Capital sheet with customizable variables specific to Pixelworks, Inc. (PXLW).
- Editable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Pixelworks, Inc. (PXLW) projections.
- Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Pixelworks, Inc. (PXLW).
- Dashboard and Charts: Visual representations that summarize key valuation metrics for straightforward analysis of Pixelworks, Inc. (PXLW).
How It Works
- Step 1: Download the prebuilt Excel template with Pixelworks, Inc. (PXLW) data included.
- Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Pixelworks, Inc. (PXLW)'s intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose Pixelworks, Inc. (PXLW)?
- Innovative Technology: Leverage cutting-edge solutions for superior visual experiences.
- Proven Performance: Our products consistently deliver high-quality results in various applications.
- Customer-Centric Approach: We prioritize your needs, ensuring tailored solutions for your projects.
- Expert Support: Our dedicated team is ready to assist you with any technical challenges.
- Industry Recognition: Trusted by leading companies for excellence in video and display technologies.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for assessing Pixelworks, Inc. (PXLW) within their portfolios.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions for Pixelworks, Inc. (PXLW).
- Consultants and Advisors: Deliver precise valuation insights regarding Pixelworks, Inc. (PXLW) to clients.
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling related to Pixelworks, Inc. (PXLW).
- Tech Enthusiasts: Gain insights into how companies like Pixelworks, Inc. (PXLW) are assessed in the tech market.
What the Template Contains
- Pre-Filled Data: Includes Pixelworks, Inc.'s (PXLW) historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Pixelworks, Inc.'s (PXLW) profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations including charts and tables summarizing key valuation outcomes.