|
Magnachip Semiconductor Corporation (MX) 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
Magnachip Semiconductor Corporation (MX) Bundle
Gain insights into your Magnachip Semiconductor Corporation (MX) valuation analysis with our advanced DCF Calculator! Preloaded with real (MX) data, this Excel template enables you to adjust forecasts and assumptions to accurately calculate the intrinsic value of Magnachip Semiconductor Corporation.
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 | 507.1 | 474.2 | 337.7 | 230.1 | 231.7 | 193.2 | 161.1 | 134.4 | 112.1 | 93.5 |
| Revenue Growth, % | 0.00 | -6.47 | -28.80 | -31.87 | 0.73 | -16.60 | -16.60 | -16.60 | -16.60 | -16.60 |
| EBITDA | 40.2 | 89.6 | 13.3 | -30.0 | -44.5 | -0.6 | -0.5 | -0.4 | -0.3 | -0.3 |
| EBITDA, % | 7.92 | 18.89 | 3.93 | -13.06 | -19.21 | -0.31 | -0.31 | -0.31 | -0.31 | -0.31 |
| Depreciation | 11.2 | 14.2 | 15.0 | 16.7 | 16.2 | 9.2 | 7.7 | 6.4 | 5.4 | 4.5 |
| Depreciation, % | 2.20 | 3.00 | 4.44 | 7.25 | 6.97 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 |
| EBIT | 29.0 | 75.3 | -1.7 | -46.7 | -60.7 | -9.8 | -8.2 | -6.8 | -5.7 | -4.8 |
| EBIT, % | 5.71 | 15.89 | -0.51 | -20.31 | -26.18 | -5.09 | -5.09 | -5.09 | -5.09 | -5.09 |
| Total Cash | 279.9 | 279.5 | 225.5 | 158.1 | 138.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 68.7 | 76.8 | 43.2 | 36.9 | 32.8 | 28.1 | 23.5 | 19.6 | 16.3 | 13.6 |
| Account Receivables, % | 13.55 | 16.21 | 12.80 | 16.06 | 14.17 | 14.56 | 14.56 | 14.56 | 14.56 | 14.56 |
| Inventories | 39.0 | 39.4 | 39.9 | 32.7 | 30.5 | 21.3 | 17.8 | 14.8 | 12.4 | 10.3 |
| Inventories, % | 7.70 | 8.30 | 11.81 | 14.23 | 13.18 | 11.04 | 11.04 | 11.04 | 11.04 | 11.04 |
| Accounts Payable | 52.2 | 37.6 | 18.0 | 24.4 | 21.6 | 16.8 | 14.0 | 11.7 | 9.8 | 8.1 |
| Accounts Payable, % | 10.29 | 7.93 | 5.33 | 10.63 | 9.34 | 8.70 | 8.70 | 8.70 | 8.70 | 8.70 |
| Capital Expenditure | -36.8 | -32.8 | -23.8 | -7.2 | -11.6 | -11.3 | -9.5 | -7.9 | -6.6 | -5.5 |
| Capital Expenditure, % | -7.27 | -6.92 | -7.04 | -3.14 | -5.01 | -5.87 | -5.87 | -5.87 | -5.87 | -5.87 |
| Tax Rate, % | -426.55 | 23.24 | -182.35 | 22.91 | 13.34 | -109.88 | -109.88 | -109.88 | -109.88 | -109.88 |
| EBITAT | 152.7 | 57.8 | -4.8 | -36.0 | -52.6 | -20.6 | -17.2 | -14.4 | -12.0 | -10.0 |
| Depreciation | 11.2 | 14.2 | 15.0 | 16.7 | 16.2 | 9.2 | 7.7 | 6.4 | 5.4 | 4.5 |
| Changes in Account Receivables | 4.7 | 4.6 | 3.9 | 3.3 | 2.7 | |||||
| Changes in Inventories | 9.2 | 3.5 | 3.0 | 2.4 | 2.1 | |||||
| Changes in Accounts Payable | -4.8 | -2.8 | -2.3 | -1.9 | -1.7 | |||||
| Capital Expenditure | -36.8 | -32.8 | -23.8 | -7.2 | -11.6 | -11.3 | -9.5 | -7.9 | -6.6 | -5.5 |
| UFCF | 71.4 | 16.1 | -.1 | -6.6 | -44.6 | -13.7 | -13.6 | -11.2 | -9.4 | -7.9 |
| WACC, % | 8.78 | 8.41 | 8.78 | 8.42 | 8.57 | 8.59 | 8.59 | 8.59 | 8.59 | 8.59 |
| PV UFCF | -12.6 | -11.5 | -8.8 | -6.8 | -5.2 | |||||
| SUM PV UFCF | -44.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -8.1 | |||||||||
| Terminal Value | -122.3 | |||||||||
| Present Terminal Value | -81.0 | |||||||||
| Enterprise Value | -125.9 | |||||||||
| Net Debt | -135.0 | |||||||||
| Equity Value | 9.1 | |||||||||
| Diluted Shares Outstanding, MM | 38.0 | |||||||||
| Equity Value Per Share | 0.24 |
What You Will Get
- Comprehensive MX Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Explore various scenarios to assess Magnachip’s future performance.
- User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.
Key Features
- Real-Time MX Data: Pre-filled with Magnachip’s historical financials and future projections.
- Comprehensive Customization Options: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive User Interface: Clean, organized, and designed for both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Magnachip Semiconductor data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Magnachip's intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Magnachip Semiconductor Corporation (MX)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your specific analysis.
- Real-Time Feedback: Observe immediate updates to Magnachip’s valuation as you modify inputs.
- Preloaded Data: Comes equipped with Magnachip’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed decisions.
Who Should Use This Product?
- Finance Students: Master semiconductor valuation techniques and apply them using real market data.
- Academics: Integrate advanced models into your research or educational programs related to the semiconductor industry.
- Investors: Validate your investment hypotheses and analyze valuation scenarios for Magnachip Semiconductor Corporation (MX).
- Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for the semiconductor sector.
- Small Business Owners: Understand the valuation methods used for large semiconductor firms like Magnachip Semiconductor Corporation (MX).
What the Template Contains
- Preloaded MX Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and 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.