|
Tower Semiconductor Ltd. (TSEM) DCF Valoración
IL | 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
Tower Semiconductor Ltd. (TSEM) Bundle
¡Obtenga información sobre el análisis de valoración de Tower Semiconductor Ltd. (TSEM) utilizando nuestra calculadora DCF de vanguardia! Equipado con datos reales (TSEM), esta plantilla de Excel le permite ajustar los pronósticos y supuestos para determinar con precisión el valor intrínseco de Tower Semiconductor Ltd. (TSEM).
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 | 1,234.0 | 1,265.7 | 1,508.2 | 1,677.6 | 1,422.7 | 1,485.9 | 1,551.9 | 1,620.8 | 1,692.8 | 1,767.9 |
| Revenue Growth, % | 0 | 2.57 | 19.16 | 11.24 | -15.2 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| EBITDA | 301.2 | 331.6 | 437.2 | 594.8 | 851.1 | 519.7 | 542.8 | 566.9 | 592.0 | 618.3 |
| EBITDA, % | 24.41 | 26.2 | 28.99 | 35.45 | 59.83 | 34.97 | 34.97 | 34.97 | 34.97 | 34.97 |
| Depreciation | 214.5 | 240.5 | 270.7 | 292.6 | 258.0 | 267.2 | 279.1 | 291.5 | 304.4 | 317.9 |
| Depreciation, % | 17.38 | 19 | 17.95 | 17.44 | 18.14 | 17.98 | 17.98 | 17.98 | 17.98 | 17.98 |
| EBIT | 86.7 | 91.0 | 166.5 | 302.1 | 593.1 | 252.5 | 263.7 | 275.4 | 287.6 | 300.4 |
| EBIT, % | 7.03 | 7.19 | 11.04 | 18.01 | 41.69 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 |
| Total Cash | 747.2 | 710.9 | 764.6 | 1,005.8 | 1,236.4 | 934.0 | 975.4 | 1,018.8 | 1,064.0 | 1,111.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 140.7 | 185.9 | 160.3 | 152.9 | 178.9 | 173.6 | 181.3 | 189.3 | 197.8 | 206.5 |
| Account Receivables, % | 11.4 | 14.69 | 10.63 | 9.12 | 12.58 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 |
| Inventories | 192.3 | 199.1 | 234.5 | 302.1 | 282.7 | 251.8 | 263.0 | 274.7 | 286.9 | 299.6 |
| Inventories, % | 15.58 | 15.73 | 15.55 | 18.01 | 19.87 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 |
| Accounts Payable | 119.2 | 96.9 | 78.7 | 150.9 | 139.1 | 122.8 | 128.2 | 133.9 | 139.9 | 146.1 |
| Accounts Payable, % | 9.66 | 7.66 | 5.22 | 9 | 9.78 | 8.26 | 8.26 | 8.26 | 8.26 | 8.26 |
| Capital Expenditure | -191.4 | -313.7 | -313.8 | -213.5 | -444.5 | -312.2 | -326.1 | -340.6 | -355.7 | -371.5 |
| Capital Expenditure, % | -15.51 | -24.78 | -20.81 | -12.73 | -31.24 | -21.01 | -21.01 | -21.01 | -21.01 | -21.01 |
| Tax Rate, % | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 |
| EBITAT | 85.8 | 84.5 | 161.0 | 273.8 | 525.8 | 236.2 | 246.7 | 257.6 | 269.1 | 281.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -104.9 | -63.0 | 90.0 | 364.8 | 321.0 | 211.0 | 186.2 | 194.4 | 203.1 | 212.1 |
| WACC, % | 8.54 | 8.53 | 8.53 | 8.52 | 8.52 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 791.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 218 | |||||||||
| Terminal Value | 3,952 | |||||||||
| Present Terminal Value | 2,625 | |||||||||
| Enterprise Value | 3,417 | |||||||||
| Net Debt | -29 | |||||||||
| Equity Value | 3,446 | |||||||||
| Diluted Shares Outstanding, MM | 111 | |||||||||
| Equity Value Per Share | 30.98 |
What You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Tower Semiconductor’s financial information pre-loaded to facilitate your analysis.
- Instant DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional: A refined Excel model that aligns with your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life TSEM Financials: Pre-filled historical and projected data for Tower Semiconductor Ltd. (TSEM).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Tower Semiconductor’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Tower Semiconductor’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Tower Semiconductor Ltd.'s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for investment decisions.
Why Choose This Calculator for Tower Semiconductor Ltd. (TSEM)?
- Accurate Data: Utilize real Tower Semiconductor financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you the effort of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the semiconductor industry.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for analyzing investments in Tower Semiconductor Ltd. (TSEM).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Tower Semiconductor Ltd. (TSEM).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how semiconductor companies like Tower Semiconductor Ltd. (TSEM) are valued in the marketplace.
What the Template Contains
- Pre-Filled DCF Model: Tower Semiconductor Ltd.’s (TSEM) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Tower Semiconductor Ltd.’s (TSEM) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.