|
Starpower Semiconductor Ltd. (603290.SS) Évaluation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
StarPower Semiconductor Ltd. (603290.SS) Bundle
Découvrez la vraie valeur de Starpower Semiconductor Ltd. (603290SS) avec notre calculatrice avancée DCF! Ajustez les hypothèses clés, explorez divers scénarios et évaluez comment les différents changements affectent l'évaluation de StarPower - le tout dans un modèle Excel pratique.
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 | 963.0 | 1,706.6 | 2,705.5 | 3,663.0 | 3,390.6 | 4,778.3 | 6,733.8 | 9,489.7 | 13,373.4 | 18,846.5 |
| Revenue Growth, % | 0 | 77.22 | 58.53 | 35.39 | -7.44 | 40.93 | 40.93 | 40.93 | 40.93 | 40.93 |
| EBITDA | 242.8 | 500.1 | 990.9 | 1,155.8 | 828.0 | 1,405.9 | 1,981.3 | 2,792.1 | 3,934.8 | 5,545.1 |
| EBITDA, % | 25.21 | 29.31 | 36.62 | 31.55 | 24.42 | 29.42 | 29.42 | 29.42 | 29.42 | 29.42 |
| Depreciation | 33.0 | 42.5 | 61.3 | 109.1 | 218.7 | 168.3 | 237.2 | 334.3 | 471.1 | 664.0 |
| Depreciation, % | 3.43 | 2.49 | 2.27 | 2.98 | 6.45 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 |
| EBIT | 209.8 | 457.6 | 929.5 | 1,046.6 | 609.3 | 1,237.6 | 1,744.0 | 2,457.8 | 3,463.7 | 4,881.2 |
| EBIT, % | 21.78 | 26.81 | 34.36 | 28.57 | 17.97 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 |
| Total Cash | 219.2 | 3,722.3 | 3,570.8 | 1,938.4 | 1,189.9 | 2,969.9 | 4,185.3 | 5,898.2 | 8,312.1 | 11,713.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 581.2 | 611.4 | 766.7 | 1,103.4 | 1,322.4 | 1,850.6 | 2,608.0 | 3,675.3 | 5,179.4 | 7,299.1 |
| Account Receivables, % | 60.36 | 35.83 | 28.34 | 30.12 | 39 | 38.73 | 38.73 | 38.73 | 38.73 | 38.73 |
| Inventories | 255.3 | 396.3 | 701.7 | 1,260.6 | 1,280.1 | 1,412.8 | 1,991.0 | 2,805.9 | 3,954.2 | 5,572.5 |
| Inventories, % | 26.51 | 23.22 | 25.94 | 34.41 | 37.76 | 29.57 | 29.57 | 29.57 | 29.57 | 29.57 |
| Accounts Payable | 119.2 | 197.1 | 479.1 | 567.6 | 797.9 | 770.8 | 1,086.3 | 1,530.9 | 2,157.4 | 3,040.3 |
| Accounts Payable, % | 12.37 | 11.55 | 17.71 | 15.49 | 23.53 | 16.13 | 16.13 | 16.13 | 16.13 | 16.13 |
| Capital Expenditure | -89.7 | -376.3 | -1,301.9 | -2,202.9 | -2,003.0 | -1,898.9 | -2,676.1 | -3,771.3 | -5,314.7 | -7,489.7 |
| Capital Expenditure, % | -9.32 | -22.05 | -48.12 | -60.14 | -59.08 | -39.74 | -39.74 | -39.74 | -39.74 | -39.74 |
| Tax Rate, % | 16.28 | 16.28 | 16.28 | 16.28 | 16.28 | 16.28 | 16.28 | 16.28 | 16.28 | 16.28 |
| EBITAT | 181.6 | 401.6 | 819.8 | 912.8 | 510.1 | 1,072.8 | 1,511.8 | 2,130.6 | 3,002.5 | 4,231.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -592.6 | -25.4 | -599.6 | -1,988.0 | -1,282.4 | -1,345.8 | -1,947.1 | -2,744.0 | -3,867.0 | -5,449.6 |
| WACC, % | 4.61 | 4.61 | 4.61 | 4.61 | 4.6 | 4.61 | 4.61 | 4.61 | 4.61 | 4.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13,041.5 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -5,640 | |||||||||
| Terminal Value | -507,805 | |||||||||
| Present Terminal Value | -405,336 | |||||||||
| Enterprise Value | -418,378 | |||||||||
| Net Debt | 431 | |||||||||
| Equity Value | -418,809 | |||||||||
| Diluted Shares Outstanding, MM | 239 | |||||||||
| Equity Value Per Share | -1,748.94 |
What You Will Receive
- Flexible Assumptions: Effortlessly modify inputs (growth %, margins, WACC) to explore various scenarios.
- Industry-Specific Data: StarPower Semiconductor’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The model instantly computes Net Present Value (NPV) and intrinsic value for your convenience.
- Tailored and Professional Design: A sophisticated Excel template that meets your valuation requirements.
- Designed for Analysts and Investors: Perfect for assessing forecasts, verifying strategies, and increasing efficiency.
Key Features
- Customizable Forecast Inputs: Adjust essential factors such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional metrics at the click of a button.
- High Precision Results: Leverages real-world financial data for accurate valuation assessments.
- Simplified Scenario Analysis: Easily evaluate various assumptions and compare different outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Operates
- 1. Access the Template: Download and open the Excel file featuring StarPower Semiconductor Ltd.'s preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. Review Results Immediately: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to assess different valuation results.
- 5. Utilize with Assurance: Present professional valuation insights to back your decisions for StarPower Semiconductor Ltd. (603290SS).
Why Choose StarPower Semiconductor Ltd. (603290SS) Calculator?
- Precision: Utilizes genuine StarPower Semiconductor financial data for reliable results.
- Versatility: Crafted to allow users to easily test and adjust variables.
- Efficiency: Avoid the time-consuming process of creating a financial model from the ground up.
- Expert-Level: Designed with the accuracy and functionality expected by industry leaders.
- Intuitive: Simple to navigate, even for those new to financial analysis.
Who Can Benefit from StarPower Semiconductor Ltd. (603290SS)?
- Investors: Make informed choices with our advanced valuation tool tailored for semiconductor insights.
- Financial Analysts: Streamline your workflow with our ready-to-use DCF model, designed for easy customization.
- Consultants: Effortlessly modify the template for impactful presentations or detailed reports for your clients.
- Finance Enthusiasts: Expand your knowledge of valuation strategies through practical, real-world examples in the semiconductor industry.
- Educators and Students: Utilize this resource as a hands-on learning tool in finance and investment courses focused on technology sectors.
What the Template Includes
- Preloaded StarPower Data: Historical and projected financial metrics, such as revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios for performance assessment.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.