|
Lumentum Holdings Inc. (Lite) DCF -Bewertung
US | Technology | Communication Equipment | 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
Lumentum Holdings Inc. (LITE) Bundle
Vereinfachen Sie die Bewertung von Lumentum Holdings Inc. (Lite) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Lumenteum Holdings Inc. (Lite) Finanzdaten und einstellbaren Prognoseeingängen können Sie Szenarien testen und Lumentum Holdings Inc. (Lite) in Minuten aufdecken.
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 | 1,678.6 | 1,742.8 | 1,712.6 | 1,767.0 | 1,359.2 | 1,298.7 | 1,240.9 | 1,185.6 | 1,132.8 | 1,082.4 |
| Revenue Growth, % | 0 | 3.82 | -1.73 | 3.18 | -23.08 | -4.45 | -4.45 | -4.45 | -4.45 | -4.45 |
| EBITDA | 419.4 | 706.9 | 482.4 | 167.4 | -110.7 | 246.9 | 235.9 | 225.4 | 215.3 | 205.7 |
| EBITDA, % | 24.99 | 40.56 | 28.17 | 9.47 | -8.14 | 19.01 | 19.01 | 19.01 | 19.01 | 19.01 |
| Depreciation | 191.9 | 177.1 | 167.1 | 234.3 | 290.3 | 171.3 | 163.7 | 156.4 | 149.5 | 142.8 |
| Depreciation, % | 11.43 | 10.16 | 9.76 | 13.26 | 21.36 | 13.19 | 13.19 | 13.19 | 13.19 | 13.19 |
| EBIT | 227.5 | 529.8 | 315.3 | -66.9 | -401.0 | 75.5 | 72.2 | 68.9 | 65.9 | 62.9 |
| EBIT, % | 13.55 | 30.4 | 18.41 | -3.79 | -29.5 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 |
| Total Cash | 1,553.8 | 1,946.0 | 2,549.0 | 2,013.6 | 887.0 | 1,189.1 | 1,136.2 | 1,085.6 | 1,037.3 | 991.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 233.5 | 212.8 | 262.0 | 246.1 | 194.7 | 181.0 | 172.9 | 165.2 | 157.8 | 150.8 |
| Account Receivables, % | 13.91 | 12.21 | 15.3 | 13.93 | 14.32 | 13.93 | 13.93 | 13.93 | 13.93 | 13.93 |
| Inventories | 188.9 | 196.4 | 250.1 | 408.6 | 398.4 | 232.6 | 222.3 | 212.4 | 202.9 | 193.9 |
| Inventories, % | 11.25 | 11.27 | 14.6 | 23.12 | 29.31 | 17.91 | 17.91 | 17.91 | 17.91 | 17.91 |
| Accounts Payable | 150.8 | 116.9 | 156.7 | 169.4 | 126.3 | 113.6 | 108.5 | 103.7 | 99.1 | 94.6 |
| Accounts Payable, % | 8.98 | 6.71 | 9.15 | 9.59 | 9.29 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 |
| Capital Expenditure | -86.0 | -84.8 | -91.2 | -128.5 | -136.0 | -84.7 | -80.9 | -77.3 | -73.8 | -70.6 |
| Capital Expenditure, % | -5.12 | -4.87 | -5.33 | -7.27 | -10.01 | -6.52 | -6.52 | -6.52 | -6.52 | -6.52 |
| Tax Rate, % | -34.71 | -34.71 | -34.71 | -34.71 | -34.71 | -34.71 | -34.71 | -34.71 | -34.71 | -34.71 |
| EBITAT | 176.9 | 454.5 | 266.8 | -86.0 | -540.2 | 67.7 | 64.7 | 61.8 | 59.0 | 56.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 11.2 | 526.1 | 279.6 | -110.1 | -367.4 | 321.1 | 160.9 | 153.7 | 146.9 | 140.3 |
| WACC, % | 6.6 | 6.71 | 6.69 | 6.91 | 6.91 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 782.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 143 | |||||||||
| Terminal Value | 3,003 | |||||||||
| Present Terminal Value | 2,165 | |||||||||
| Enterprise Value | 2,947 | |||||||||
| Net Debt | 2,123 | |||||||||
| Equity Value | 824 | |||||||||
| Diluted Shares Outstanding, MM | 67 | |||||||||
| Equity Value Per Share | 12.25 |
What You Will Receive
- Adjustable Forecast Parameters: Modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Industry-Specific Data: Lumentum Holdings Inc. (LITE) financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The model computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional Design: A refined Excel model that meets your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential variables such as revenue projections, EBITDA margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Lumentum's real-world financial data for reliable valuation results.
- Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Lumentum Holdings Inc.'s (LITE) preloaded financial data.
- 2. Adjust Assumptions: Modify key variables such as growth projections, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV for Lumentum Holdings Inc. (LITE).
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation scenarios.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making for Lumentum Holdings Inc. (LITE).
Why Choose This Calculator for Lumentum Holdings Inc. (LITE)?
- Accuracy: Utilizes real Lumentum financial data to ensure precision.
- Flexibility: Allows users to easily test and modify inputs as needed.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users with varying levels of financial modeling experience.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Lumentum Holdings Inc. (LITE) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Lumentum Holdings Inc. (LITE).
- Consultants: Deliver professional valuation insights on Lumentum Holdings Inc. (LITE) to clients quickly and accurately.
- Business Owners: Understand how companies like Lumentum Holdings Inc. (LITE) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Lumentum Holdings Inc. (LITE).
What the Template Contains
- Pre-Filled Data: Includes Lumentum Holdings Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Lumentum's profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.