|
Valoración de DCF Corporation de semiconductores de la red (LSCC)
US | Technology | Semiconductors | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Lattice Semiconductor Corporation (LSCC) Bundle
¡Simplifique la valoración de la Corporación de Semiconductor de Lattice (LSCC) con esta calculadora DCF personalizable! Con Real Lattice Semiconductor Corporation (LSCC) y entradas de pronóstico ajustable, puede probar escenarios y descubrir el valor razonable de la Corporación de Semiconductores de la Lattice (LSCC) en minutos.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 404.1 | 408.1 | 515.3 | 660.4 | 737.2 | 860.7 | 1,004.9 | 1,173.4 | 1,370.0 | 1,599.6 |
| Revenue Growth, % | 0 | 0.99655 | 26.27 | 28.14 | 11.63 | 16.76 | 16.76 | 16.76 | 16.76 | 16.76 |
| EBITDA | 95.6 | 83.3 | 131.4 | 222.1 | 259.0 | 238.1 | 278.0 | 324.6 | 379.0 | 442.6 |
| EBITDA, % | 23.67 | 20.4 | 25.49 | 33.63 | 35.14 | 27.67 | 27.67 | 27.67 | 27.67 | 27.67 |
| Depreciation | 38.9 | 31.1 | 31.0 | 35.8 | 41.2 | 59.0 | 68.9 | 80.4 | 93.9 | 109.6 |
| Depreciation, % | 9.61 | 7.62 | 6.02 | 5.43 | 5.59 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 |
| EBIT | 56.8 | 52.2 | 100.4 | 186.3 | 217.8 | 179.1 | 209.2 | 244.2 | 285.1 | 332.9 |
| EBIT, % | 14.06 | 12.78 | 19.48 | 28.21 | 29.55 | 20.81 | 20.81 | 20.81 | 20.81 | 20.81 |
| Total Cash | 118.1 | 182.3 | 131.6 | 145.7 | 128.3 | 239.1 | 279.2 | 326.0 | 380.6 | 444.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 64.9 | 64.6 | 64.6 | 101.4 | 115.6 | 129.9 | 151.6 | 177.1 | 206.7 | 241.4 |
| Account Receivables, % | 16.06 | 15.82 | 12.53 | 15.35 | 15.68 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 |
| Inventories | 55.0 | 64.6 | 67.6 | 110.4 | 98.8 | 125.1 | 146.1 | 170.5 | 199.1 | 232.5 |
| Inventories, % | 13.61 | 15.83 | 13.12 | 16.71 | 13.41 | 14.53 | 14.53 | 14.53 | 14.53 | 14.53 |
| Accounts Payable | 44.4 | 27.5 | 34.6 | 42.0 | 34.5 | 61.1 | 71.3 | 83.3 | 97.2 | 113.5 |
| Accounts Payable, % | 10.98 | 6.75 | 6.71 | 6.37 | 4.68 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 |
| Capital Expenditure | -15.6 | -12.1 | -9.8 | -23.3 | -33.3 | -28.9 | -33.7 | -39.4 | -46.0 | -53.7 |
| Capital Expenditure, % | -3.86 | -2.97 | -1.91 | -3.53 | -4.51 | -3.36 | -3.36 | -3.36 | -3.36 | -3.36 |
| Tax Rate, % | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 |
| EBITAT | 54.8 | 51.0 | 98.6 | 183.0 | 262.6 | 175.8 | 205.3 | 239.7 | 279.9 | 326.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2.5 | 43.9 | 123.9 | 123.3 | 260.4 | 191.9 | 208.0 | 242.8 | 283.5 | 331.0 |
| WACC, % | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 902.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 344 | |||||||||
| Terminal Value | 4,920 | |||||||||
| Present Terminal Value | 2,920 | |||||||||
| Enterprise Value | 3,822 | |||||||||
| Net Debt | -112 | |||||||||
| Equity Value | 3,934 | |||||||||
| Diluted Shares Outstanding, MM | 140 | |||||||||
| Equity Value Per Share | 28.15 |
What You Will Get
- Real Lattice Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Lattice Semiconductor Corporation (LSCC).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Lattice Semiconductor Corporation (LSCC).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Lattice Semiconductor Corporation (LSCC)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Lattice Semiconductor Corporation (LSCC).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Lattice Semiconductor Corporation (LSCC).
Key Features
- Real-Life LSCC Data: Pre-filled with Lattice Semiconductor'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
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Lattice Semiconductor data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Lattice Semiconductor’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Lattice Semiconductor Corporation (LSCC)?
- Accurate Data: Access to real Lattice Semiconductor financials ensures reliable valuation results.
- Customizable: Tailor key parameters like growth rates, WACC, and tax rates to fit your projections.
- Time-Saving: Pre-built calculations save you the effort of starting from scratch.
- Professional-Grade Tool: Designed specifically for investors, analysts, and consultants in the semiconductor industry.
- User-Friendly: An intuitive layout and step-by-step instructions make it accessible for all users.
Who Should Use Lattice Semiconductor Corporation (LSCC)?
- Investors: Empower your investment choices with advanced insights into semiconductor trends.
- Financial Analysts: Streamline your analysis with comprehensive data on Lattice Semiconductor's performance.
- Consultants: Effortlessly modify reports and presentations tailored to client needs in the tech sector.
- Tech Enthusiasts: Enhance your knowledge of semiconductor innovations and market dynamics through practical examples.
- Educators and Students: Utilize it as an engaging resource for courses focused on technology and finance.
What the Template Contains
- Pre-Filled Data: Includes Lattice Semiconductor Corporation’s (LSCC) 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 Lattice Semiconductor Corporation’s (LSCC) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.