|
Dolby Laboratories, Inc. (DLB) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Dolby Laboratories, Inc. (DLB) Bundle
Engineered for exactness, our Dolby Laboratories, Inc. (DLB) DCF Calculator empowers you to assess Dolby's valuation using real-time financial data, providing complete flexibility to modify all essential parameters for enhanced projections.
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 | 1,161.8 | 1,281.3 | 1,253.8 | 1,009.2 | 1,273.7 | 1,321.0 | 1,370.0 | 1,420.8 | 1,473.6 | 1,528.2 |
| Revenue Growth, % | 0 | 10.28 | -2.14 | -19.51 | 26.21 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 |
| EBITDA | 332.6 | 464.1 | 329.9 | 219.2 | 258.3 | 351.8 | 364.9 | 378.4 | 392.5 | 407.0 |
| EBITDA, % | 28.63 | 36.22 | 26.31 | 21.73 | 20.28 | 26.63 | 26.63 | 26.63 | 26.63 | 26.63 |
| Depreciation | 113.9 | 119.7 | 123.3 | 71.3 | 87.3 | 113.3 | 117.5 | 121.9 | 126.4 | 131.1 |
| Depreciation, % | 9.8 | 9.34 | 9.83 | 7.06 | 6.86 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| EBIT | 218.7 | 344.4 | 206.6 | 148.0 | 171.0 | 238.5 | 247.4 | 256.5 | 266.1 | 275.9 |
| EBIT, % | 18.83 | 26.88 | 16.48 | 14.66 | 13.43 | 18.05 | 18.05 | 18.05 | 18.05 | 18.05 |
| Total Cash | 1,118.8 | 1,264.2 | 809.3 | 884.5 | 482.0 | 1,017.2 | 1,054.9 | 1,094.1 | 1,134.7 | 1,176.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 341.7 | 414.9 | 419.7 | 444.4 | 315.5 | 433.5 | 449.6 | 466.2 | 483.5 | 501.5 |
| Account Receivables, % | 29.41 | 32.38 | 33.47 | 44.03 | 24.77 | 32.81 | 32.81 | 32.81 | 32.81 | 32.81 |
| Inventories | 25.6 | 11.0 | 23.5 | 35.6 | 33.7 | 29.4 | 30.4 | 31.6 | 32.7 | 34.0 |
| Inventories, % | 2.2 | 0.8558 | 1.88 | 3.53 | 2.65 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| Accounts Payable | 12.6 | 17.8 | 14.2 | 20.9 | 17.4 | 18.6 | 19.3 | 20.0 | 20.8 | 21.5 |
| Accounts Payable, % | 1.09 | 1.39 | 1.13 | 2.07 | 1.36 | 1.41 | 1.41 | 1.41 | 1.41 | 1.41 |
| Capital Expenditure | -69.0 | -54.5 | -59.5 | -22.2 | -30.0 | -51.5 | -53.4 | -55.4 | -57.4 | -59.5 |
| Capital Expenditure, % | -5.94 | -4.25 | -4.74 | -2.2 | -2.36 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 |
| Tax Rate, % | -15.41 | -15.41 | -15.41 | -15.41 | -15.41 | -15.41 | -15.41 | -15.41 | -15.41 | -15.41 |
| EBITAT | 211.1 | 301.4 | 176.7 | 117.6 | 197.4 | 214.2 | 222.1 | 230.4 | 238.9 | 247.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -98.6 | 313.2 | 219.6 | 136.7 | 381.9 | 163.6 | 269.8 | 279.8 | 290.2 | 300.9 |
| WACC, % | 8.97 | 8.93 | 8.92 | 8.89 | 8.99 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 996.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 313 | |||||||||
| Terminal Value | 6,333 | |||||||||
| Present Terminal Value | 4,127 | |||||||||
| Enterprise Value | 5,123 | |||||||||
| Net Debt | -435 | |||||||||
| Equity Value | 5,558 | |||||||||
| Diluted Shares Outstanding, MM | 97 | |||||||||
| Equity Value Per Share | 57.11 |
What You Will Get
- Real DLB Financial Data: Pre-filled with Dolby’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Dolby’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Customizable Audio Settings: Adjust essential parameters like sound quality, volume levels, and surround sound options.
- Instant Sound Analysis: Provides real-time audio performance metrics and insights.
- Industry-Leading Precision: Leverages Dolby’s advanced technology for unparalleled audio experiences.
- Effortless Compatibility Testing: Easily evaluate how audio setups perform across different devices and environments.
- Efficiency Booster: Streamlines the audio optimization process, reducing the need for extensive manual adjustments.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Dolby Laboratories, Inc. (DLB) preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth projections, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Evaluate Scenarios: Test various forecasts to explore different valuation possibilities.
- 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.
Why Choose This Calculator?
- Accurate Data: Real Dolby Laboratories financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
- Time-Saving: Pre-built calculations eliminate the need to start from scratch.
- Professional-Grade Tool: Designed for investors, analysts, and consultants.
- User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.
Who Should Use This Product?
- Investors: Evaluate Dolby’s valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
- Startup Founders: Understand how established companies like Dolby are appraised.
- Consultants: Create detailed valuation reports for your clients.
- Students and Educators: Utilize real-world data to learn and teach valuation methodologies.
What the Dolby Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Dolby Laboratories, Inc. (DLB).
- Real-World Data: Dolby’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Interactive charts and tables for clear, actionable 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.