ACM Research, Inc. (ACMR) DCF Valuation

ACM Research, Inc. (ACMR) DCF Valuation

US | Technology | Semiconductors | NASDAQ
ACM Research, Inc. (ACMR) DCF Valuation
  • ✓ 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

ACM Research, Inc. (ACMR) Bundle

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

TOTAL:

Explore the financial prospects of ACM Research, Inc. (ACMR) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and costs to calculate the intrinsic value of ACM Research, Inc. (ACMR) and enhance your investment strategy.


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 107.5 156.6 259.8 388.8 557.7 843.1 1,274.4 1,926.3 2,911.8 4,401.4
Revenue Growth, % 0 45.66 65.84 49.69 43.44 51.16 51.16 51.16 51.16 51.16
EBITDA 18.6 22.5 41.1 74.4 127.0 150.7 227.8 344.3 520.5 786.8
EBITDA, % 17.28 14.4 15.81 19.13 22.77 17.88 17.88 17.88 17.88 17.88
Depreciation .8 1.1 2.4 5.4 8.1 8.7 13.1 19.8 30.0 45.3
Depreciation, % 0.73286 0.67359 0.90587 1.38 1.45 1.03 1.03 1.03 1.03 1.03
EBIT 17.8 21.5 38.7 69.0 118.9 142.0 214.7 324.5 490.6 741.5
EBIT, % 16.55 13.72 14.9 17.75 21.32 16.85 16.85 16.85 16.85 16.85
Total Cash 58.3 100.0 592.6 338.7 283.9 600.3 907.4 1,371.7 2,073.4 3,134.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 33.7 66.1 125.6 212.6 325.7
Account Receivables, % 31.34 42.22 48.36 54.66 58.4
Inventories 44.8 88.6 218.1 393.2 545.4 640.7 968.5 1,464.0 2,213.0 3,345.2
Inventories, % 41.66 56.59 83.97 101.12 97.79 76 76 76 76 76
Accounts Payable 13.3 35.6 101.4 101.7 153.2 215.3 325.5 492.1 743.8 1,124.3
Accounts Payable, % 12.33 22.73 39.02 26.16 27.47 25.54 25.54 25.54 25.54 25.54
Capital Expenditure -1.1 -55.5 -9.7 -92.5 -64.3 -127.4 -192.5 -291.0 -439.9 -665.0
Capital Expenditure, % -1.05 -35.43 -3.74 -23.79 -11.54 -15.11 -15.11 -15.11 -15.11 -15.11
Tax Rate, % 33.44 33.44 33.44 33.44 33.44 33.44 33.44 33.44 33.44 33.44
EBITAT 17.7 20.9 33.9 40.2 79.1 116.4 175.9 265.9 401.9 607.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -47.8 -87.4 -96.6 -308.5 -191.0 -106.1 -423.9 -640.7 -968.5 -1,463.9
WACC, % 11.05 11.04 11.02 10.96 10.98 11.01 11.01 11.01 11.01 11.01
PV UFCF
SUM PV UFCF -2,413.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -1,522
Terminal Value -21,719
Present Terminal Value -12,883
Enterprise Value -15,297
Net Debt -83
Equity Value -15,214
Diluted Shares Outstanding, MM 65
Equity Value Per Share -234.53

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real ACMR financials.
  • Real-World Data: Historical data and forward-looking estimates (as displayed in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on ACM Research's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for ACM Research, Inc. (ACMR).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to ACMR.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit ACMR's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for ACM Research, Inc. (ACMR).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing ACM Research, Inc.'s preloaded financial data.
  • 2. Modify Assumptions: Adjust key variables such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to bolster your decision-making process.

Why Choose This Calculator for ACM Research, Inc. (ACMR)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for ACMR.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios for ACMR.
  • In-Depth Analysis: Automatically computes ACMR's intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for reliable analysis of ACMR.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on ACMR.

Who Should Use This Product?

  • Investors: Accurately estimate ACM Research, Inc.'s (ACMR) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to ACMR.
  • Consultants: Quickly customize the template for valuation reports tailored to ACMR clients.
  • Entrepreneurs: Gain insights into financial modeling practices employed by leading semiconductor companies.
  • Educators: Use it as a teaching resource to illustrate valuation methodologies relevant to the technology sector.

What the Template Contains

  • Pre-Filled Data: Contains ACM Research, Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for ACMR.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs relevant to ACMR.
  • Key Financial Ratios: Evaluate ACM Research's profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Adjust revenue growth, profit margins, and tax rates effortlessly.
  • Clear Dashboard: Visual representations including charts and tables summarizing key valuation outcomes for ACMR.


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.