|
Maxscend Microelectronics Company Limited (300782.SZ) DCF Valuation
CN | Technology | Semiconductors | SHZ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Maxscend Microelectronics Company Limited (300782.SZ) Bundle
Discover the true value of Maxscend Microelectronics Company Limited with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect Maxscend Microelectronics Company Limited (300782SZ) valuation – all within one convenient Excel template.
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 | 1,512.4 | 2,792.1 | 4,633.6 | 3,677.5 | 4,378.2 | 6,009.0 | 8,247.2 | 11,319.1 | 15,535.1 | 21,321.5 |
| Revenue Growth, % | 0 | 84.62 | 65.95 | -20.63 | 19.05 | 37.25 | 37.25 | 37.25 | 37.25 | 37.25 |
| EBITDA | 581.9 | 1,246.4 | 2,462.6 | 1,189.2 | 1,403.0 | 2,411.3 | 3,309.5 | 4,542.1 | 6,234.0 | 8,556.0 |
| EBITDA, % | 38.47 | 44.64 | 53.15 | 32.34 | 32.04 | 40.13 | 40.13 | 40.13 | 40.13 | 40.13 |
| Depreciation | 20.0 | 30.4 | 52.4 | 103.3 | 230.6 | 139.6 | 191.6 | 263.0 | 360.9 | 495.3 |
| Depreciation, % | 1.32 | 1.09 | 1.13 | 2.81 | 5.27 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| EBIT | 561.9 | 1,216.0 | 2,410.2 | 1,085.8 | 1,172.4 | 2,271.7 | 3,117.9 | 4,279.2 | 5,873.1 | 8,060.6 |
| EBIT, % | 37.15 | 43.55 | 52.02 | 29.53 | 26.78 | 37.81 | 37.81 | 37.81 | 37.81 | 37.81 |
| Total Cash | 982.1 | 1,569.9 | 2,660.7 | 1,276.7 | 1,008.3 | 2,840.2 | 3,898.1 | 5,350.1 | 7,342.8 | 10,077.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 378.3 | 337.7 | 572.4 | 400.4 | 518.1 | 867.5 | 1,190.7 | 1,634.1 | 2,242.8 | 3,078.2 |
| Account Receivables, % | 25.01 | 12.1 | 12.35 | 10.89 | 11.83 | 14.44 | 14.44 | 14.44 | 14.44 | 14.44 |
| Inventories | 366.1 | 632.2 | 1,475.8 | 1,719.7 | 1,492.7 | 1,917.5 | 2,631.7 | 3,612.0 | 4,957.3 | 6,803.8 |
| Inventories, % | 24.21 | 22.64 | 31.85 | 46.76 | 34.09 | 31.91 | 31.91 | 31.91 | 31.91 | 31.91 |
| Accounts Payable | 130.2 | 223.5 | 375.8 | 476.1 | 634.8 | 627.0 | 860.5 | 1,181.1 | 1,621.0 | 2,224.7 |
| Accounts Payable, % | 8.61 | 8.01 | 8.11 | 12.95 | 14.5 | 10.43 | 10.43 | 10.43 | 10.43 | 10.43 |
| Capital Expenditure | -96.2 | -153.4 | -2,858.4 | -1,710.7 | -2,121.8 | -2,025.4 | -2,779.8 | -3,815.1 | -5,236.2 | -7,186.5 |
| Capital Expenditure, % | -6.36 | -5.49 | -61.69 | -46.52 | -48.46 | -33.71 | -33.71 | -33.71 | -33.71 | -33.71 |
| Tax Rate, % | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 | 4.15 |
| EBITAT | 496.5 | 1,071.8 | 2,130.6 | 1,066.0 | 1,123.7 | 2,085.1 | 2,861.7 | 3,927.6 | 5,390.5 | 7,398.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -194.0 | 816.6 | -1,601.4 | -513.0 | -499.4 | -582.8 | -530.3 | -727.8 | -998.9 | -1,371.0 |
| WACC, % | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -2,853.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -1,426 | |||||||||
| Terminal Value | -17,297 | |||||||||
| Present Terminal Value | -9,709 | |||||||||
| Enterprise Value | -12,563 | |||||||||
| Net Debt | -940 | |||||||||
| Equity Value | -11,623 | |||||||||
| Diluted Shares Outstanding, MM | 535 | |||||||||
| Equity Value Per Share | -21.74 |
What You Will Receive
- Pre-Filled Financial Model: Leverage Maxscend Microelectronics' (300782SZ) real data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential variables with ease.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you adjust parameters.
- Professional-Grade Template: An expertly crafted Excel file designed specifically for high-level valuation.
- Flexible and Reusable: Customizable for versatility, enabling repeated application for in-depth forecasts.
Key Features
- Accurate Financial Data for Maxscend: Gain access to reliable historical data and future projections tailored for (300782SZ).
- Flexible Forecast Inputs: Modify highlighted cells to adjust WACC, growth rates, and margins as needed.
- Automatic Calculations: Enjoy real-time updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: View intuitive charts and summaries for a clear understanding of your valuation outcomes.
- Suitable for All Skill Levels: Designed with a straightforward layout for investors, CFOs, and consultants alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Maxscend Microelectronics DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically computes the intrinsic value of Maxscend Microelectronics (300782SZ).
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial strategies.
Why Choose This Calculator for Maxscend Microelectronics (300782SZ)?
- Tailored for Experts: A sophisticated tool preferred by analysts, CFOs, and consultants in the semiconductor sector.
- Comprehensive Data: Maxscend's historical and projected financials are preloaded to ensure precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Clear and Concise Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance simplifies the entire process.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Maxscend Microelectronics Company Limited (300782SZ) before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation assessments and validate financial forecasts.
- Startup Founders: Gain insights on how leading tech companies like Maxscend Microelectronics are appraised.
- Consultants: Provide comprehensive valuation reports for your clientele.
- Students and Educators: Utilize authentic data to enhance the understanding and teaching of valuation methodologies.
Contents of the Template
- Preloaded MXSC Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional templates for calculating 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 financials for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to assess performance.
- 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.