|
Axcelis Technologies, Inc. (ACLS) DCF -Bewertung
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
Axcelis Technologies, Inc. (ACLS) Bundle
Möchten Sie den inneren Wert von Axcelis Technologies, Inc. bestimmen? Unser ACLS-DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsoptionen, sodass Sie Prognosen anpassen und Ihre Anlagestrategien verbessern können.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 474.6 | 662.4 | 920.0 | 1,130.6 | 1,017.9 | 1,250.4 | 1,536.1 | 1,887.1 | 2,318.2 | 2,847.9 |
| Revenue Growth, % | 0 | 39.59 | 38.88 | 22.89 | -9.97 | 22.85 | 22.85 | 22.85 | 22.85 | 22.85 |
| EBITDA | 71.0 | 136.1 | 222.1 | 297.0 | 210.8 | 266.7 | 327.6 | 402.4 | 494.4 | 607.3 |
| EBITDA, % | 14.97 | 20.54 | 24.14 | 26.27 | 20.71 | 21.33 | 21.33 | 21.33 | 21.33 | 21.33 |
| Depreciation | 9.9 | 10.8 | 11.6 | 13.1 | .0 | 15.4 | 18.9 | 23.2 | 28.5 | 35.0 |
| Depreciation, % | 2.09 | 1.63 | 1.26 | 1.16 | 0 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 |
| EBIT | 61.1 | 125.3 | 210.5 | 283.9 | 210.8 | 251.3 | 308.7 | 379.2 | 465.9 | 572.3 |
| EBIT, % | 12.87 | 18.91 | 22.88 | 25.11 | 20.71 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 |
| Total Cash | 203.5 | 294.9 | 432.2 | 506.1 | 571.3 | 588.4 | 722.8 | 888.0 | 1,090.8 | 1,340.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 86.9 | 104.4 | 169.8 | 218.0 | 203.1 | 229.5 | 281.9 | 346.3 | 425.4 | 522.6 |
| Account Receivables, % | 18.3 | 15.76 | 18.45 | 19.28 | 19.96 | 18.35 | 18.35 | 18.35 | 18.35 | 18.35 |
| Inventories | 161.1 | 195.0 | 242.4 | 306.5 | 282.2 | 361.5 | 444.1 | 545.6 | 670.3 | 823.4 |
| Inventories, % | 33.94 | 29.43 | 26.35 | 27.11 | 27.73 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 |
| Accounts Payable | 24.0 | 38.0 | 62.3 | 54.4 | 46.9 | 67.5 | 82.9 | 101.9 | 125.2 | 153.8 |
| Accounts Payable, % | 5.06 | 5.74 | 6.78 | 4.81 | 4.61 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
| Capital Expenditure | -7.4 | -8.7 | -10.7 | -20.7 | .0 | -14.7 | -18.0 | -22.2 | -27.2 | -33.4 |
| Capital Expenditure, % | -1.57 | -1.32 | -1.16 | -1.83 | 0 | -1.17 | -1.17 | -1.17 | -1.17 | -1.17 |
| Tax Rate, % | 12.72 | 12.72 | 12.72 | 12.72 | 12.72 | 12.72 | 12.72 | 12.72 | 12.72 | 12.72 |
| EBITAT | 54.6 | 102.6 | 188.1 | 251.0 | 184.0 | 219.3 | 269.4 | 331.0 | 406.6 | 499.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -166.8 | 67.3 | 100.5 | 123.2 | 215.6 | 135.0 | 150.7 | 185.1 | 227.4 | 279.3 |
| WACC, % | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 694.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 291 | |||||||||
| Terminal Value | 4,143 | |||||||||
| Present Terminal Value | 2,457 | |||||||||
| Enterprise Value | 3,152 | |||||||||
| Net Debt | -80 | |||||||||
| Equity Value | 3,232 | |||||||||
| Diluted Shares Outstanding, MM | 33 | |||||||||
| Equity Value Per Share | 98.82 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Axcelis Technologies, Inc. (ACLS) financial data pre-filled to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital investments.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial metrics in real-time.
- High-Precision Accuracy: Leverages Axcelis Technologies, Inc.'s (ACLS) actual financial data for credible valuation results.
- Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template with Axcelis Technologies’ 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 Axcelis Technologies’ intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Axcelis Technologies, Inc. (ACLS)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Data: Axcelis Technologies’ historical and projected financials are preloaded for precision.
- Forecast Scenarios: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience.
Who Should Use This Product?
- Finance Students: Explore advanced semiconductor manufacturing techniques and apply your knowledge using real-time data on Axcelis Technologies, Inc. (ACLS).
- Academics: Integrate industry-specific models into your research or educational programs focused on the semiconductor sector.
- Investors: Validate your investment strategies and evaluate performance metrics for Axcelis Technologies, Inc. (ACLS).
- Analysts: Enhance your analysis process with a customizable financial model tailored for the semiconductor industry.
- Small Business Owners: Understand the valuation and operational strategies of leading companies like Axcelis Technologies, Inc. (ACLS).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Axcelis Technologies historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Axcelis Technologies (ACLS).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.