![]() |
DCF -Bewertung der Entegegris, Inc. (ENTG)
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
Entegris, Inc. (ENTG) Bundle
Stürzen Sie Ihre Analyse und verbessern Sie die Präzision mit unserem (ENTG) DCF -Taschenrechner! Mit den tatsächlichen Entris -Daten und anpassbaren Annahmen ermöglichen dieses Tool Sie, Entegris, Inc. wie ein erfahrener Investor zu prognostizieren, zu analysieren und zu bewerten.
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 | 1,859.3 | 2,298.9 | 3,282.0 | 3,523.9 | 3,241.2 | 3,774.0 | 4,394.4 | 5,116.8 | 5,958.0 | 6,937.4 |
Revenue Growth, % | 0 | 23.64 | 42.77 | 7.37 | -8.02 | 16.44 | 16.44 | 16.44 | 16.44 | 16.44 |
EBITDA | 539.4 | 658.5 | 739.1 | 909.4 | 533.9 | 924.3 | 1,076.2 | 1,253.1 | 1,459.1 | 1,699.0 |
EBITDA, % | 29.01 | 28.64 | 22.52 | 25.81 | 16.47 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 |
Depreciation | 136.5 | 138.2 | 279.3 | 387.2 | .0 | 248.0 | 288.7 | 336.2 | 391.4 | 455.8 |
Depreciation, % | 7.34 | 6.01 | 8.51 | 10.99 | 0 | 6.57 | 6.57 | 6.57 | 6.57 | 6.57 |
EBIT | 402.9 | 520.3 | 459.7 | 522.3 | 533.9 | 676.3 | 787.5 | 917.0 | 1,067.7 | 1,243.2 |
EBIT, % | 21.67 | 22.63 | 14.01 | 14.82 | 16.47 | 17.92 | 17.92 | 17.92 | 17.92 | 17.92 |
Total Cash | 580.9 | 402.6 | 563.4 | 456.9 | 329.2 | 672.1 | 782.6 | 911.3 | 1,061.0 | 1,235.5 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 264.4 | 347.4 | 535.5 | 457.1 | 495.3 | 557.8 | 649.5 | 756.3 | 880.6 | 1,025.3 |
Account Receivables, % | 14.22 | 15.11 | 16.32 | 12.97 | 15.28 | 14.78 | 14.78 | 14.78 | 14.78 | 14.78 |
Inventories | 323.9 | 475.2 | 812.8 | 607.1 | 638.1 | 753.1 | 876.9 | 1,021.0 | 1,188.9 | 1,384.3 |
Inventories, % | 17.42 | 20.67 | 24.77 | 17.23 | 19.69 | 19.95 | 19.95 | 19.95 | 19.95 | 19.95 |
Accounts Payable | 81.6 | 130.7 | 172.5 | 134.2 | 193.3 | 189.5 | 220.6 | 256.9 | 299.1 | 348.3 |
Accounts Payable, % | 4.39 | 5.69 | 5.26 | 3.81 | 5.96 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 |
Capital Expenditure | -131.8 | -210.6 | -466.2 | -456.8 | .0 | -327.7 | -381.6 | -444.3 | -517.3 | -602.4 |
Capital Expenditure, % | -7.09 | -9.16 | -14.2 | -12.96 | 0 | -8.68 | -8.68 | -8.68 | -8.68 | -8.68 |
Tax Rate, % | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 |
EBITAT | 335.4 | 444.3 | 388.7 | 546.5 | 485.4 | 600.8 | 699.5 | 814.5 | 948.4 | 1,104.3 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -166.5 | 186.7 | -282.0 | 722.7 | 475.2 | 339.7 | 422.3 | 491.7 | 572.5 | 666.7 |
WACC, % | 8.75 | 8.77 | 8.76 | 8.93 | 8.83 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,896.2 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 693 | |||||||||
Terminal Value | 14,419 | |||||||||
Present Terminal Value | 9,454 | |||||||||
Enterprise Value | 11,351 | |||||||||
Net Debt | 3,724 | |||||||||
Equity Value | 7,627 | |||||||||
Diluted Shares Outstanding, MM | 152 | |||||||||
Equity Value Per Share | 50.23 |
What You Will Get
- Real ENTG Financial Data: Pre-filled with Entegris’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Entegris’ intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life ENTG Financials: Pre-filled historical and projected data for Entegris, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Entegris’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Entegris’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-configured Excel file containing Entegris, Inc.'s (ENTG) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation results to inform your investment approach.
Why Choose This Calculator for Entegris, Inc. (ENTG)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Entegris’ historical and projected financial information preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance to navigate through the calculations.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Entegris, Inc. (ENTG) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Entegris, Inc. (ENTG).
- Consultants: Deliver professional valuation insights regarding Entegris, Inc. (ENTG) to clients quickly and accurately.
- Business Owners: Understand how companies like Entegris, Inc. (ENTG) are valued to guide your own business strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Entegris, Inc. (ENTG).
What the Template Contains
- Historical Data: Includes Entegris, Inc.'s (ENTG) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Entegris, Inc.'s (ENTG) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Entegris, Inc.'s (ENTG) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.