BE Semiconductor Industries N.V. (BESIAS) DCF Valuation

Être des industries semi-conducteurs n.v. (Besi.as) Évaluation DCF

NL | Technology | Semiconductors | EURONEXT
BE Semiconductor Industries N.V. (BESIAS) DCF Valuation
  • ✓ 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
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

BE Semiconductor Industries N.V. (BESI.AS) Bundle

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

TOTAL:

Découvrez le véritable potentiel de Be Semiconductor Industries N.V. (Bassias) avec notre calculatrice DCF premium! Ajustez les hypothèses clés, explorez divers scénarios et évaluez les effets des modifications sur l'évaluation des industries semi-conductrices BE N.V. (Bassias) - le tout dans un modèle Excel convivial.


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 356.2 433.6 749.3 722.9 578.9 681.7 802.9 945.6 1,113.6 1,311.6
Revenue Growth, % 0 21.74 72.8 -3.53 -19.92 17.77 17.77 17.77 17.77 17.77
EBITDA 97.6 155.6 332.4 310.7 245.1 263.1 309.9 364.9 429.8 506.2
EBITDA, % 27.4 35.89 44.36 42.98 42.34 38.59 38.59 38.59 38.59 38.59
Depreciation 20.0 10.1 17.6 23.0 25.7 24.4 28.8 33.9 39.9 47.0
Depreciation, % 5.61 2.33 2.34 3.18 4.45 3.58 3.58 3.58 3.58 3.58
EBIT 77.6 145.5 314.8 287.7 219.4 238.7 281.1 331.1 389.9 459.2
EBIT, % 21.79 33.56 42.01 39.8 37.89 35.01 35.01 35.01 35.01 35.01
Total Cash 278.4 375.4 451.4 491.7 413.5 496.9 585.2 689.2 811.7 955.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 81.4 93.2 176.5 148.7 143.7
Account Receivables, % 22.86 21.5 23.55 20.58 24.83
Inventories 46.6 51.6 94.4 92.1 92.5 90.4 106.5 125.4 147.7 173.9
Inventories, % 13.08 11.91 12.6 12.74 15.98 13.26 13.26 13.26 13.26 13.26
Accounts Payable 30.3 44.0 74.7 41.4 46.9 57.9 68.2 80.3 94.6 111.4
Accounts Payable, % 8.5 10.15 9.97 5.73 8.1 8.49 8.49 8.49 8.49 8.49
Capital Expenditure -15.7 -21.9 -28.4 -28.4 -28.0 -30.0 -35.3 -41.6 -49.0 -57.7
Capital Expenditure, % -4.42 -5.04 -3.78 -3.93 -4.84 -4.4 -4.4 -4.4 -4.4 -4.4
Tax Rate, % 14.74 14.74 14.74 14.74 14.74 14.74 14.74 14.74 14.74 14.74
EBITAT 80.8 140.0 292.6 251.3 187.0 220.4 259.6 305.7 360.1 424.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.7 125.1 186.5 242.6 194.8 217.1 219.8 258.8 304.8 359.0
WACC, % 10.58 10.58 10.57 10.56 10.56 10.57 10.57 10.57 10.57 10.57
PV UFCF
SUM PV UFCF 988.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 373
Terminal Value 5,682
Present Terminal Value 3,438
Enterprise Value 4,427
Net Debt 131
Equity Value 4,296
Diluted Shares Outstanding, MM 83
Equity Value Per Share 51.89

What You Will Receive

  • Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-filled financial data for BESIAS (BESIAS).
  • Accurate Market Data: Access to historical figures and projected estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
  • Real-Time Calculations: Observe the immediate effects of your inputs on the valuation of BE Semiconductor Industries.
  • Professional Resource: Designed for use by investors, CFOs, consultants, and financial analysts.
  • Intuitive Interface: Organized for ease of understanding and navigation, complete with step-by-step guidance.

Key Features

  • Customizable Forecast Inputs: Adjust essential variables such as revenue growth, EBITDA %, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages BESIAS's real-world financial data for credible valuation results.
  • Simplified Scenario Analysis: Effortlessly examine varying assumptions and contrast results.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Operates

  • 1. Access the Template: Download and open the Excel template featuring BE Semiconductor Industries N.V.'s preloaded data.
  • 2. Modify Assumptions: Adjust crucial inputs such as growth projections, WACC, and capital expenditures.
  • 3. Get Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Experiment with Scenarios: Evaluate various forecasts to explore different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose the BESIAS Calculator?

  • Time-Saving: Avoid the hassle of building a DCF model from the ground up – it’s ready for you to use.
  • Enhanced Accuracy: Dependable financial metrics and formulas minimize valuation errors.
  • Fully Customizable: Adjust the model to match your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify the analysis of results.
  • Expert Approved: Crafted for industry professionals who prioritize precision and functionality.

Who Can Benefit from This Product?

  • Investors: Evaluate BESIAS's market valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
  • Startup Founders: Understand how large public companies like BE Semiconductor Industries N.V. are appraised.
  • Consultants: Provide comprehensive valuation reports for your clientele.
  • Students and Educators: Utilize real-time data to practice and teach valuation methodologies.

Contents of the Template

  • Historical Data: Contains BESIAS’s previous financial performance and foundational forecasts.
  • DCF and Levered DCF Models: Comprehensive templates designed to assess the intrinsic value of BESIAS.
  • WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Customize essential parameters such as growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough analysis of BESIAS's financial statements.
  • Interactive Dashboard: Dynamically visualize valuation outcomes and future projections.


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.

No products were found matching.