STMicroelectronics N.V. (STM) DCF Valuation

STMicroelectronics N.V. (STM) DCF Valoración

CH | Technology | Semiconductors | NYSE
STMicroelectronics N.V. (STM) DCF Valuation
  • ✓ 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

STMicroelectronics N.V. (STM) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Mejore sus opciones de inversión con la calculadora DCF STMicroelectronics N.V. (STM)! Explore las finanzas auténticas de stmicroelectronics, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de STMicroelectronics N.V. (STM).


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 9,556.0 10,219.0 12,761.0 16,128.0 17,286.0 20,111.3 23,398.4 27,222.8 31,672.3 36,849.0
Revenue Growth, % 0 6.94 24.88 26.39 7.18 16.34 16.34 16.34 16.34 16.34
EBITDA 2,040.0 2,266.0 3,611.0 6,397.0 6,379.0 5,968.5 6,944.0 8,079.0 9,399.5 10,935.8
EBITDA, % 21.35 22.17 28.3 39.66 36.9 29.68 29.68 29.68 29.68 29.68
Depreciation 854.0 923.0 1,349.0 1,509.0 1,561.0 1,887.5 2,196.0 2,555.0 2,972.6 3,458.4
Depreciation, % 8.94 9.03 10.57 9.36 9.03 9.39 9.39 9.39 9.39 9.39
EBIT 1,186.0 1,343.0 2,262.0 4,888.0 4,818.0 4,080.9 4,748.0 5,524.0 6,426.9 7,477.3
EBIT, % 12.41 13.14 17.73 30.31 27.87 20.29 20.29 20.29 20.29 20.29
Total Cash 2,734.0 3,846.0 3,522.0 4,587.0 6,083.0 6,334.2 7,369.4 8,574.0 9,975.3 11,605.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,684.0 1,834.0 2,183.0 1,970.0 2,660.0
Account Receivables, % 17.62 17.95 17.11 12.21 15.39
Inventories 1,691.0 1,838.0 1,978.0 2,583.0 2,698.0 3,330.7 3,875.1 4,508.4 5,245.3 6,102.6
Inventories, % 17.7 17.99 15.5 16.02 15.61 16.56 16.56 16.56 16.56 16.56
Accounts Payable 950.0 1,166.0 1,582.0 2,122.0 1,856.0 2,318.6 2,697.5 3,138.4 3,651.4 4,248.2
Accounts Payable, % 9.94 11.41 12.4 13.16 10.74 11.53 11.53 11.53 11.53 11.53
Capital Expenditure -1,222.0 -1,654.0 -2,274.0 -3,528.0 -4,536.0 -3,817.5 -4,441.5 -5,167.4 -6,012.0 -6,994.6
Capital Expenditure, % -12.79 -16.19 -17.82 -21.87 -26.24 -18.98 -18.98 -18.98 -18.98 -18.98
Tax Rate, % 9.19 9.19 9.19 9.19 9.19 9.19 9.19 9.19 9.19 9.19
EBITAT 1,029.4 1,170.9 2,235.2 3,994.3 4,375.4 3,634.7 4,228.8 4,920.0 5,724.1 6,659.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,763.6 358.9 1,237.2 2,123.3 329.4 965.6 1,290.2 1,501.0 1,746.4 2,031.8
WACC, % 9.57 9.57 9.63 9.54 9.59 9.58 9.58 9.58 9.58 9.58
PV UFCF
SUM PV UFCF 5,593.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,072
Terminal Value 27,338
Present Terminal Value 17,302
Enterprise Value 22,895
Net Debt -49
Equity Value 22,944
Diluted Shares Outstanding, MM 944
Equity Value Per Share 24.30

What You Will Get

  • Real STM Financial Data: Pre-filled with STMicroelectronics’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See STM’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: STMicroelectronics' historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Watch STMicroelectronics' intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics effectively.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  • Step 1: Download the prebuilt Excel template with STMicroelectronics N.V. (STM) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including STMicroelectronics N.V. (STM) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for STMicroelectronics N.V. (STM)?

  • Designed for Industry Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
  • Accurate Financial Data: STMicroelectronics’ historical and projected financials preloaded for precision.
  • Comprehensive Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Detailed step-by-step instructions to assist you throughout the process.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling STMicroelectronics stock (STM).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for STMicroelectronics (STM).
  • Consultants: Deliver professional valuation insights on STMicroelectronics (STM) to clients quickly and accurately.
  • Business Owners: Understand how large companies like STMicroelectronics (STM) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to STMicroelectronics (STM).

What the STMicroelectronics Template Contains

  • Detailed DCF Model: Editable template featuring extensive valuation calculations.
  • Historical Data: STMicroelectronics N.V. (STM)'s past and projected financials preloaded for in-depth analysis.
  • Flexible Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Comprehensive Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Essential Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Interactive Dashboard: Visual outputs including charts and tables for clear, actionable insights.

No products were found matching.