|
Microchip Technology Incorporated (MCHP) 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
Microchip Technology Incorporated (MCHP) Bundle
Möchten Sie den inneren Wert der Mikrochip -Technologie ermitteln? Unser MCHP DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Prognosen verfeinern und Ihre Investitionsauswahl 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 | 5,274.2 | 5,438.4 | 6,820.9 | 8,438.7 | 7,634.4 | 8,449.8 | 9,352.3 | 10,351.1 | 11,456.6 | 12,680.3 |
| Revenue Growth, % | 0 | 3.11 | 25.42 | 23.72 | -9.53 | 10.68 | 10.68 | 10.68 | 10.68 | 10.68 |
| EBITDA | 1,909.4 | 2,153.1 | 3,022.6 | 4,112.0 | 3,438.2 | 3,614.3 | 4,000.3 | 4,427.6 | 4,900.5 | 5,423.9 |
| EBITDA, % | 36.2 | 39.59 | 44.31 | 48.73 | 45.04 | 42.77 | 42.77 | 42.77 | 42.77 | 42.77 |
| Depreciation | 1,215.6 | 1,153.3 | 1,143.5 | 998.4 | 879.5 | 1,425.8 | 1,578.1 | 1,746.7 | 1,933.2 | 2,139.7 |
| Depreciation, % | 23.05 | 21.21 | 16.76 | 11.83 | 11.52 | 16.87 | 16.87 | 16.87 | 16.87 | 16.87 |
| EBIT | 693.8 | 999.8 | 1,879.1 | 3,113.6 | 2,558.7 | 2,188.5 | 2,422.2 | 2,680.9 | 2,967.3 | 3,284.2 |
| EBIT, % | 13.15 | 18.38 | 27.55 | 36.9 | 33.52 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 |
| Total Cash | 403.0 | 282.0 | 319.4 | 234.0 | 319.7 | 413.5 | 457.7 | 506.6 | 560.7 | 620.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 934.0 | 997.7 | 1,072.6 | 1,305.3 | 1,143.7 | 1,389.6 | 1,538.0 | 1,702.3 | 1,884.1 | 2,085.4 |
| Account Receivables, % | 17.71 | 18.35 | 15.73 | 15.47 | 14.98 | 16.45 | 16.45 | 16.45 | 16.45 | 16.45 |
| Inventories | 685.7 | 665.0 | 854.4 | 1,324.9 | 1,316.0 | 1,194.7 | 1,322.3 | 1,463.5 | 1,619.8 | 1,792.8 |
| Inventories, % | 13 | 12.23 | 12.53 | 15.7 | 17.24 | 14.14 | 14.14 | 14.14 | 14.14 | 14.14 |
| Accounts Payable | 246.8 | 292.4 | 344.7 | 396.9 | 213.0 | 382.0 | 422.8 | 467.9 | 517.9 | 573.2 |
| Accounts Payable, % | 4.68 | 5.38 | 5.05 | 4.7 | 2.79 | 4.52 | 4.52 | 4.52 | 4.52 | 4.52 |
| Capital Expenditure | -67.6 | -92.6 | -370.1 | -486.2 | -285.1 | -302.6 | -334.9 | -370.7 | -410.3 | -454.1 |
| Capital Expenditure, % | -1.28 | -1.7 | -5.43 | -5.76 | -3.73 | -3.58 | -3.58 | -3.58 | -3.58 | -3.58 |
| Tax Rate, % | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 |
| EBITAT | 2,632.2 | 1,029.0 | 1,629.4 | 2,394.5 | 2,062.3 | 1,944.3 | 2,152.0 | 2,381.8 | 2,636.2 | 2,917.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,407.3 | 2,092.3 | 2,190.8 | 2,255.7 | 2,643.3 | 3,111.9 | 3,160.0 | 3,497.4 | 3,871.0 | 4,284.4 |
| WACC, % | 9.97 | 9.97 | 9.89 | 9.83 | 9.85 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 13,407.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 4,434 | |||||||||
| Terminal Value | 69,246 | |||||||||
| Present Terminal Value | 43,185 | |||||||||
| Enterprise Value | 56,592 | |||||||||
| Net Debt | 5,713 | |||||||||
| Equity Value | 50,880 | |||||||||
| Diluted Shares Outstanding, MM | 548 | |||||||||
| Equity Value Per Share | 92.85 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Microchip Technology Incorporated’s (MCHP) financial data pre-loaded to enhance your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing efficiency.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Microchip Technology Incorporated (MCHP).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to MCHP.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for accurate projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Microchip Technology Incorporated (MCHP).
- Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Microchip Technology Incorporated's (MCHP) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Microchip Technology's intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator?
- Accurate Data: Real Microchip Technology financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants.
- User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.
Who Should Use This Product?
- Investors: Accurately estimate Microchip Technology Incorporated’s (MCHP) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Microchip Technology Incorporated (MCHP).
- Consultants: Quickly customize the template for valuation reports tailored to clients interested in Microchip Technology Incorporated (MCHP).
- Entrepreneurs: Gain insights into financial modeling practices used by leading tech companies, including Microchip Technology Incorporated (MCHP).
- Educators: Employ it as a teaching tool to illustrate valuation methodologies relevant to Microchip Technology Incorporated (MCHP).
What the Template Contains
- Pre-Filled Data: Includes Microchip Technology Incorporated’s (MCHP) 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 Microchip Technology Incorporated’s (MCHP) 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.