|
Alpha und Omega Semiconductor Limited (AOSL) 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
Alpha and Omega Semiconductor Limited (AOSL) Bundle
Egal, ob Sie ein Investor oder Analyst sind, dieser AOSL-DCF-Taschenrechner ist Ihr Anlaufwerk für eine genaue Bewertung. Mit Alpha und Omega Semiconductor Limited's Real Data können Sie Prognosen anpassen und die Auswirkungen in Echtzeit beobachten.
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 | 464.9 | 656.9 | 777.6 | 691.3 | 657.3 | 729.0 | 808.5 | 896.8 | 994.6 | 1,103.2 |
| Revenue Growth, % | 0 | 41.3 | 18.37 | -11.09 | -4.92 | 10.91 | 10.91 | 10.91 | 10.91 | 10.91 |
| EBITDA | 31.2 | 116.8 | 144.9 | 65.7 | 50.0 | 87.8 | 97.4 | 108.0 | 119.8 | 132.9 |
| EBITDA, % | 6.7 | 17.77 | 18.63 | 9.51 | 7.61 | 12.05 | 12.05 | 12.05 | 12.05 | 12.05 |
| Depreciation | 45.1 | 52.7 | 42.9 | 43.2 | 53.8 | 54.9 | 60.9 | 67.5 | 74.9 | 83.1 |
| Depreciation, % | 9.7 | 8.02 | 5.51 | 6.25 | 8.18 | 7.53 | 7.53 | 7.53 | 7.53 | 7.53 |
| EBIT | -13.9 | 64.1 | 102.0 | 22.5 | -3.8 | 32.9 | 36.5 | 40.5 | 44.9 | 49.8 |
| EBIT, % | -3 | 9.75 | 13.12 | 3.26 | -0.57145 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 |
| Total Cash | 158.5 | 202.4 | 314.4 | 195.2 | 175.1 | 233.6 | 259.1 | 287.4 | 318.7 | 353.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 13.3 | 35.8 | 65.7 | 22.4 | 16.0 | 32.7 | 36.3 | 40.2 | 44.6 | 49.5 |
| Account Receivables, % | 2.85 | 5.45 | 8.45 | 3.24 | 2.43 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
| Inventories | 135.5 | 154.3 | 158.0 | 183.2 | 195.8 | 188.5 | 209.0 | 231.8 | 257.1 | 285.2 |
| Inventories, % | 29.15 | 23.49 | 20.33 | 26.51 | 29.78 | 25.85 | 25.85 | 25.85 | 25.85 | 25.85 |
| Accounts Payable | 86.2 | 80.7 | 87.4 | 50.8 | 45.1 | 82.0 | 91.0 | 100.9 | 111.9 | 124.1 |
| Accounts Payable, % | 18.54 | 12.28 | 11.24 | 7.34 | 6.86 | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 |
| Capital Expenditure | -62.4 | -72.7 | -138.0 | -110.4 | -37.1 | -93.1 | -103.3 | -114.5 | -127.0 | -140.9 |
| Capital Expenditure, % | -13.42 | -11.07 | -17.75 | -15.97 | -5.64 | -12.77 | -12.77 | -12.77 | -12.77 | -12.77 |
| Tax Rate, % | -319.26 | -319.26 | -319.26 | -319.26 | -319.26 | -319.26 | -319.26 | -319.26 | -319.26 | -319.26 |
| EBITAT | -14.2 | 61.8 | 93.4 | 14.1 | -15.7 | 29.7 | 32.9 | 36.5 | 40.5 | 44.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -94.1 | -4.9 | -28.7 | -71.6 | -10.8 | 19.0 | -24.6 | -27.3 | -30.3 | -33.6 |
| WACC, % | 14.86 | 14.85 | 14.83 | 14.75 | 14.86 | 14.83 | 14.83 | 14.83 | 14.83 | 14.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -54.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -34 | |||||||||
| Terminal Value | -267 | |||||||||
| Present Terminal Value | -134 | |||||||||
| Enterprise Value | -188 | |||||||||
| Net Debt | -108 | |||||||||
| Equity Value | -81 | |||||||||
| Diluted Shares Outstanding, MM | 28 | |||||||||
| Equity Value Per Share | -2.85 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-loaded financial data for AOSL (AOSL).
- Authentic Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth rates, EBITDA percentages, and WACC.
- Instant Calculations: Quickly observe how your inputs influence the valuation of Alpha and Omega Semiconductor.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional metrics in real-time.
- High-Precision Accuracy: Leverages Alpha and Omega Semiconductor Limited's (AOSL) actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze results side by side.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based AOSL DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
- Instant Calculations: The model automatically recalculates Alpha and Omega Semiconductor’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose This Calculator for Alpha and Omega Semiconductor Limited (AOSL)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for AOSL.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes AOSL’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on AOSL.
Who Should Use This Product?
- Finance Students: Explore valuation methodologies and apply them to real-world data using AOSL (AOSL).
- Academics: Integrate industry-standard models into your teaching or research involving AOSL (AOSL).
- Investors: Validate your investment strategies and evaluate valuation metrics for Alpha and Omega Semiconductor Limited (AOSL).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for AOSL (AOSL).
- Small Business Owners: Understand the analytical frameworks used for large public firms like Alpha and Omega Semiconductor Limited (AOSL).
What the Template Contains
- Pre-Filled Data: Includes Alpha and Omega Semiconductor Limited’s (AOSL) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations for (AOSL).
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs for (AOSL).
- Key Financial Ratios: Analyze (AOSL)’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease for (AOSL).
- Clear Dashboard: Charts and tables summarizing key valuation results for (AOSL).
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.