|
Valoración de DCF de Universal Display Corporation (OLED)
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
Universal Display Corporation (OLED) Bundle
¡Mejore sus estrategias de inversión con la calculadora DCF (OLED)! Utilice datos financieros de la corporación universal real, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas alteraciones afectan el valor intrínseco de (OLED).
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 | 405.2 | 428.9 | 553.5 | 616.6 | 576.4 | 633.8 | 696.8 | 766.2 | 842.4 | 926.2 |
Revenue Growth, % | 0 | 5.85 | 29.07 | 11.4 | -6.52 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 |
EBITDA | 192.8 | 194.7 | 269.6 | 309.4 | 260.6 | 300.5 | 330.4 | 363.3 | 399.4 | 439.1 |
EBITDA, % | 47.57 | 45.4 | 48.71 | 50.17 | 45.21 | 47.41 | 47.41 | 47.41 | 47.41 | 47.41 |
Depreciation | 34.4 | 37.2 | 42.0 | 42.3 | 43.4 | 49.6 | 54.5 | 60.0 | 65.9 | 72.5 |
Depreciation, % | 8.49 | 8.67 | 7.58 | 6.86 | 7.53 | 7.83 | 7.83 | 7.83 | 7.83 | 7.83 |
EBIT | 158.3 | 157.5 | 227.6 | 267.1 | 217.2 | 250.9 | 275.9 | 303.3 | 333.5 | 366.6 |
EBIT, % | 39.08 | 36.73 | 41.13 | 43.32 | 37.68 | 39.59 | 39.59 | 39.59 | 39.59 | 39.59 |
Total Cash | 646.1 | 730.0 | 663.2 | 577.8 | 514.1 | 612.1 | 673.0 | 739.9 | 813.5 | 894.5 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 60.5 | 82.3 | 107.6 | 92.7 | 139.9 | 117.7 | 129.4 | 142.3 | 156.4 | 172.0 |
Account Receivables, % | 14.92 | 19.18 | 19.45 | 15.03 | 24.26 | 18.57 | 18.57 | 18.57 | 18.57 | 18.57 |
Inventories | 64.0 | 91.6 | 134.2 | 183.2 | 175.8 | 154.1 | 169.5 | 186.3 | 204.8 | 225.2 |
Inventories, % | 15.78 | 21.36 | 24.24 | 29.71 | 30.5 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 |
Accounts Payable | 13.3 | 13.8 | 15.0 | 9.5 | 10.9 | 16.0 | 17.6 | 19.4 | 21.3 | 23.4 |
Accounts Payable, % | 3.28 | 3.22 | 2.7 | 1.54 | 1.9 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 |
Capital Expenditure | -30.5 | -28.1 | -43.6 | -47.2 | -59.8 | -50.6 | -55.7 | -61.2 | -67.3 | -74.0 |
Capital Expenditure, % | -7.52 | -6.54 | -7.87 | -7.66 | -10.37 | -7.99 | -7.99 | -7.99 | -7.99 | -7.99 |
Tax Rate, % | 17.2 | 17.2 | 17.2 | 17.2 | 17.2 | 17.2 | 17.2 | 17.2 | 17.2 | 17.2 |
EBITAT | 128.9 | 128.5 | 183.7 | 209.2 | 179.8 | 203.1 | 223.3 | 245.5 | 270.0 | 296.8 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 21.7 | 88.7 | 115.3 | 164.7 | 125.1 | 251.0 | 196.7 | 216.3 | 237.8 | 261.5 |
WACC, % | 11.18 | 11.18 | 11.18 | 11.18 | 11.18 | 11.18 | 11.18 | 11.18 | 11.18 | 11.18 |
PV UFCF | ||||||||||
SUM PV UFCF | 851.8 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 272 | |||||||||
Terminal Value | 3,785 | |||||||||
Present Terminal Value | 2,228 | |||||||||
Enterprise Value | 3,079 | |||||||||
Net Debt | -69 | |||||||||
Equity Value | 3,148 | |||||||||
Diluted Shares Outstanding, MM | 48 | |||||||||
Equity Value Per Share | 66.11 |
What You Will Get
- Real OLED Financial Data: Pre-filled with Universal Display Corporation’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Universal Display Corporation’s 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
- Pre-Loaded Data: Universal Display Corporation’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: See Universal Display Corporation’s intrinsic value recalculate in real time.
- Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
- Built for Accuracy: A professional tool for analysts, investors, and finance experts.
How It Works
- Step 1: Download the prebuilt Excel template featuring Universal Display Corporation’s (OLED) data.
- Step 2: Review 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 Universal Display Corporation’s (OLED) intrinsic value.
- Step 5: Make well-informed investment choices or create reports based on the outputs.
Why Choose Universal Display Corporation (OLED)?
- Innovative Technology: Pioneers in OLED technology, leading the way in display solutions.
- Proven Performance: Established track record of delivering high-quality products and services.
- Sustainable Practices: Committed to environmentally friendly processes and materials.
- Expert Support: Access to a knowledgeable team dedicated to customer success.
- Industry Recognition: Highly regarded by peers and analysts for excellence in the field.
Who Should Use This Product?
- Finance Students: Explore valuation methods and apply them with real-time data for Universal Display Corporation (OLED).
- Academics: Integrate advanced financial models into your research or teaching materials.
- Investors: Validate your investment strategies and assess valuation scenarios for Universal Display Corporation (OLED).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for Universal Display Corporation (OLED).
- Small Business Owners: Understand the valuation techniques used for large corporations like Universal Display Corporation (OLED).
What the Template Contains
- Preloaded OLED Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.