|
Wolfspeed, Inc. (Wolf) DCF -Bewertung
US | Technology | Semiconductors | NYSE
|
- ✓ 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
Wolfspeed, Inc. (WOLF) Bundle
Verbessern Sie Ihre Anlagestrategie mit dem DCF -Taschenrechner von WolfSpeed, Inc. (Wolf)! Verwenden Sie genaue Finanzdaten, passen Sie Wachstumsprojektionen und -kosten an und beobachten Sie sofort, wie sich diese Veränderungen auf den inneren Wert von WolfSpeed, Inc. (Wolf) auswirken.
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 | 470.7 | 525.6 | 746.2 | 921.9 | 807.2 | 937.8 | 1,089.6 | 1,266.0 | 1,470.9 | 1,708.9 |
| Revenue Growth, % | 0 | 11.66 | 41.97 | 23.55 | -12.44 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 |
| EBITDA | -73.6 | -173.9 | -131.2 | -71.6 | -145.2 | -172.7 | -200.6 | -233.1 | -270.8 | -314.6 |
| EBITDA, % | -15.64 | -33.09 | -17.58 | -7.77 | -17.99 | -18.41 | -18.41 | -18.41 | -18.41 | -18.41 |
| Depreciation | 97.1 | 120.9 | 129.8 | 164.0 | 181.0 | 189.9 | 220.6 | 256.3 | 297.8 | 346.0 |
| Depreciation, % | 20.63 | 23 | 17.39 | 17.79 | 22.42 | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 |
| EBIT | -170.7 | -294.8 | -261.0 | -235.6 | -326.2 | -362.6 | -421.2 | -489.4 | -568.6 | -660.7 |
| EBIT, % | -36.27 | -56.09 | -34.98 | -25.56 | -40.41 | -38.66 | -38.66 | -38.66 | -38.66 | -38.66 |
| Total Cash | 1,239.7 | 1,154.6 | 1,198.8 | 2,954.9 | 2,174.6 | 937.8 | 1,089.6 | 1,266.0 | 1,470.9 | 1,708.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 79.0 | 102.3 | 150.2 | 265.3 | 289.8 | 227.1 | 263.8 | 306.5 | 356.1 | 413.8 |
| Account Receivables, % | 16.78 | 19.46 | 20.13 | 28.78 | 35.9 | 24.21 | 24.21 | 24.21 | 24.21 | 24.21 |
| Inventories | 121.9 | 166.6 | 227.0 | 327.5 | 461.2 | 338.9 | 393.7 | 457.5 | 531.5 | 617.5 |
| Inventories, % | 25.9 | 31.7 | 30.42 | 35.52 | 57.14 | 36.14 | 36.14 | 36.14 | 36.14 | 36.14 |
| Accounts Payable | 88.1 | 44.2 | 57.8 | 44.9 | 53.0 | 86.9 | 100.9 | 117.3 | 136.2 | 158.3 |
| Accounts Payable, % | 18.72 | 8.41 | 7.75 | 4.87 | 6.57 | 9.26 | 9.26 | 9.26 | 9.26 | 9.26 |
| Capital Expenditure | -234.3 | -576.4 | -650.6 | -962.3 | -2,274.0 | -819.6 | -952.3 | -1,106.4 | -1,285.4 | -1,493.5 |
| Capital Expenditure, % | -49.78 | -109.67 | -87.19 | -104.38 | -281.71 | -87.39 | -87.39 | -87.39 | -87.39 | -87.39 |
| Tax Rate, % | -50.95 | -50.95 | -50.95 | -50.95 | -50.95 | -50.95 | -50.95 | -50.95 | -50.95 | -50.95 |
| EBITAT | -164.1 | -295.8 | -269.2 | -236.6 | -492.4 | -359.7 | -418.0 | -485.6 | -564.2 | -655.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -414.1 | -863.2 | -884.7 | -1,263.4 | -2,735.5 | -770.6 | -1,227.1 | -1,425.8 | -1,656.5 | -1,924.6 |
| WACC, % | 4.59 | 4.73 | 4.73 | 4.73 | 4.73 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6,006.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1,963 | |||||||||
| Terminal Value | -72,744 | |||||||||
| Present Terminal Value | -57,821 | |||||||||
| Enterprise Value | -63,828 | |||||||||
| Net Debt | 5,246 | |||||||||
| Equity Value | -69,073 | |||||||||
| Diluted Shares Outstanding, MM | 126 | |||||||||
| Equity Value Per Share | -549.54 |
What You Will Receive
- Customizable Excel Template: A tailored Excel-based DCF Calculator featuring pre-filled real WOLF financials.
- Accurate Data: Historical performance data and forward-looking projections (displayed in the highlighted cells).
- Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Wolfspeed’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, with detailed step-by-step guidance.
Key Features
- Real-Life WOLF Data: Pre-filled with Wolfspeed’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Download: Access the comprehensive Excel file containing Wolfspeed, Inc.'s (WOLF) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and analyze results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Wolfspeed, Inc. (WOLF)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Wolfspeed, Inc. (WOLF).
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Wolfspeed’s intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for precise analysis.
- High-Quality Standards: Designed for financial analysts, investors, and business consultants focusing on Wolfspeed, Inc. (WOLF).
Who Should Use This Product?
- Investors: Accurately estimate Wolfspeed, Inc.'s (WOLF) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to Wolfspeed, Inc. (WOLF).
- Consultants: Quickly adapt the template for valuation reports for clients involving Wolfspeed, Inc. (WOLF).
- Entrepreneurs: Gain insights into financial modeling techniques utilized by leading companies in the semiconductor industry, such as Wolfspeed, Inc. (WOLF).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Wolfspeed, Inc. (WOLF).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations specific to Wolfspeed, Inc. (WOLF).
- Real-World Data: Wolfspeed’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Wolfspeed’s performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage tailored to Wolfspeed, Inc. (WOLF).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results focused on Wolfspeed, Inc. (WOLF).
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.