|
NXP Semiconductors N.V. (NXPI) DCF Valuation
NL | Technology | Semiconductors | NASDAQ
|
- ✓ 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
NXP Semiconductors N.V. (NXPI) Bundle
Looking to determine the intrinsic value of NXP Semiconductors N.V.? Our NXPI DCF Calculator integrates real-world data and offers extensive customization options, enabling you to refine your forecasts and enhance your investment choices.
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 | 8,612.0 | 11,063.0 | 13,205.0 | 13,276.0 | 12,614.0 | 13,981.8 | 15,497.9 | 17,178.4 | 19,041.1 | 21,105.8 |
| Revenue Growth, % | 0 | 28.46 | 19.36 | 0.53768 | -4.99 | 10.84 | 10.84 | 10.84 | 10.84 | 10.84 |
| EBITDA | 2,351.0 | 3,811.0 | 5,040.0 | 4,896.0 | 4,422.0 | 4,805.5 | 5,326.6 | 5,904.2 | 6,544.4 | 7,254.0 |
| EBITDA, % | 27.3 | 34.45 | 38.17 | 36.88 | 35.06 | 34.37 | 34.37 | 34.37 | 34.37 | 34.37 |
| Depreciation | 1,988.0 | 1,262.0 | 1,250.0 | 1,106.0 | 925.0 | 1,667.2 | 1,848.0 | 2,048.4 | 2,270.5 | 2,516.7 |
| Depreciation, % | 23.08 | 11.41 | 9.47 | 8.33 | 7.33 | 11.92 | 11.92 | 11.92 | 11.92 | 11.92 |
| EBIT | 363.0 | 2,549.0 | 3,790.0 | 3,790.0 | 3,497.0 | 3,138.3 | 3,478.6 | 3,855.8 | 4,273.9 | 4,737.3 |
| EBIT, % | 4.22 | 23.04 | 28.7 | 28.55 | 27.72 | 22.45 | 22.45 | 22.45 | 22.45 | 22.45 |
| Total Cash | 2,275.0 | 2,830.0 | 3,845.0 | 4,271.0 | 3,292.0 | 3,897.7 | 4,320.3 | 4,788.8 | 5,308.0 | 5,883.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 765.0 | 923.0 | 960.0 | 894.0 | 1,032.0 | 1,102.1 | 1,221.6 | 1,354.0 | 1,500.9 | 1,663.6 |
| Account Receivables, % | 8.88 | 8.34 | 7.27 | 6.73 | 8.18 | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| Inventories | 1,030.0 | 1,189.0 | 1,782.0 | 2,134.0 | 2,356.0 | 1,984.1 | 2,199.3 | 2,437.8 | 2,702.1 | 2,995.1 |
| Inventories, % | 11.96 | 10.75 | 13.49 | 16.07 | 18.68 | 14.19 | 14.19 | 14.19 | 14.19 | 14.19 |
| Accounts Payable | 991.0 | 1,252.0 | 1,617.0 | 1,164.0 | 1,017.0 | 1,451.3 | 1,608.7 | 1,783.1 | 1,976.5 | 2,190.8 |
| Accounts Payable, % | 11.51 | 11.32 | 12.25 | 8.77 | 8.06 | 10.38 | 10.38 | 10.38 | 10.38 | 10.38 |
| Capital Expenditure | -522.0 | -932.0 | -1,227.0 | -1,006.0 | .0 | -876.8 | -971.9 | -1,077.3 | -1,194.1 | -1,323.6 |
| Capital Expenditure, % | -6.06 | -8.42 | -9.29 | -7.58 | 0 | -6.27 | -6.27 | -6.27 | -6.27 | -6.27 |
| Tax Rate, % | 19.01 | 19.01 | 19.01 | 19.01 | 19.01 | 19.01 | 19.01 | 19.01 | 19.01 | 19.01 |
| EBITAT | 30,492.0 | 2,187.7 | 3,140.9 | 3,162.5 | 2,832.4 | 2,718.6 | 3,013.4 | 3,340.1 | 3,702.3 | 4,103.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 31,154.0 | 2,461.7 | 2,898.9 | 2,523.5 | 3,250.4 | 4,245.1 | 3,712.2 | 4,114.8 | 4,561.0 | 5,055.5 |
| WACC, % | 9.84 | 9.75 | 9.73 | 9.73 | 9.71 | 9.75 | 9.75 | 9.75 | 9.75 | 9.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 16,380.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 5,258 | |||||||||
| Terminal Value | 91,425 | |||||||||
| Present Terminal Value | 57,415 | |||||||||
| Enterprise Value | 73,796 | |||||||||
| Net Debt | 7,562 | |||||||||
| Equity Value | 66,234 | |||||||||
| Diluted Shares Outstanding, MM | 258 | |||||||||
| Equity Value Per Share | 256.87 |
What You Will Get
- Authentic NXPI Financial Data: Pre-filled with NXP Semiconductors’ historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch NXP Semiconductors’ intrinsic value refresh in real-time based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Leverages NXP's actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze their impacts.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review NXP Semiconductors' pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust assumptions.
- Step 5: Evaluate the outputs and leverage the results for investment decisions.
Why Choose This Calculator for NXP Semiconductors N.V. (NXPI)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for NXP Semiconductors.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes NXP’s intrinsic value and Net Present Value.
- Integrated Data: Historical and projected data provide reliable benchmarks for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and corporate advisors focusing on NXP.
Who Should Use This Product?
- Investors: Accurately assess NXP Semiconductors' fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis tailored to NXP (NXPI).
- Consultants: Easily customize the template for valuation reports focused on NXP Semiconductors (NXPI) for clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading semiconductor firms.
- Educators: Implement it as a teaching resource to illustrate valuation methodologies in the tech sector.
What the Template Contains
- Pre-Filled DCF Model: NXP Semiconductors’ financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate NXP Semiconductors’ profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.