Silicom Ltd. (SILC) DCF Valuation

Silicom Ltd. (SILC) DCF Valuation

IL | Technology | Communication Equipment | NASDAQ
Silicom Ltd. (SILC) 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

Silicom Ltd. (SILC) Bundle

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

TOTAL:

If you're an investor or analyst, this Silicom Ltd. (SILC) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Silicom Ltd., you can adjust forecasts and observe the effects in real time.


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 105.2 107.4 128.5 150.6 124.1 130.7 137.7 145.1 152.8 160.9
Revenue Growth, % 0 2.05 19.61 17.22 -17.57 5.33 5.33 5.33 5.33 5.33
EBITDA 12.2 8.6 15.5 22.3 -.6 12.0 12.7 13.4 14.1 14.8
EBITDA, % 11.6 8.04 12.06 14.84 -0.49625 9.21 9.21 9.21 9.21 9.21
Depreciation 2.0 2.4 2.4 2.4 2.5 2.5 2.7 2.8 2.9 3.1
Depreciation, % 1.9 2.22 1.9 1.6 2.01 1.93 1.93 1.93 1.93 1.93
EBIT 10.2 6.2 13.1 19.9 -3.1 9.5 10.0 10.6 11.1 11.7
EBIT, % 9.7 5.82 10.16 13.23 -2.51 7.28 7.28 7.28 7.28 7.28
Total Cash 44.1 60.8 37.6 34.8 54.9 51.0 53.7 56.6 59.6 62.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 28.5 26.7 34.7 29.5 27.7
Account Receivables, % 27.12 24.85 27.02 19.6 22.34
Inventories 36.5 47.7 75.8 88.0 51.6 62.2 65.6 69.1 72.7 76.6
Inventories, % 34.67 44.37 58.97 58.43 41.6 47.61 47.61 47.61 47.61 47.61
Accounts Payable 16.4 14.6 29.9 15.9 4.1 17.4 18.3 19.3 20.3 21.4
Accounts Payable, % 15.6 13.6 23.29 10.57 3.33 13.28 13.28 13.28 13.28 13.28
Capital Expenditure -2.5 -3.2 -6.2 -4.7 -2.2 -3.9 -4.1 -4.3 -4.6 -4.8
Capital Expenditure, % -2.34 -2.96 -4.79 -3.12 -1.78 -3 -3 -3 -3 -3
Tax Rate, % 3.26 3.26 3.26 3.26 3.26 3.26 3.26 3.26 3.26 3.26
EBITAT 8.8 4.9 10.7 16.3 -3.0 8.1 8.5 9.0 9.5 10.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -40.3 -7.0 -13.9 -7.0 23.6 5.4 3.0 3.1 3.3 3.5
WACC, % 9.1 9.08 9.08 9.09 9.12 9.09 9.09 9.09 9.09 9.09
PV UFCF
SUM PV UFCF 14.5
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 4
Terminal Value 64
Present Terminal Value 42
Enterprise Value 56
Net Debt -41
Equity Value 97
Diluted Shares Outstanding, MM 7
Equity Value Per Share 14.49

What You Will Get

  • Real Silicom Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Silicom Ltd.’s (SILC) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Real-Time SILC Data: Pre-filled with Silicom Ltd.'s historical performance metrics and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, discount rates, tax percentages, and capital investments.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Testing: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Friendly Interface: Intuitive, organized, and designed for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Silicom Ltd. (SILC) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Silicom Ltd.'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Silicom Ltd. (SILC) Calculator?

  • Accuracy: Utilizes real Silicom financial data to ensure precise calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Designed for simplicity, making it accessible for users with varying financial backgrounds.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Silicom Ltd. (SILC) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models tailored for Silicom Ltd. (SILC).
  • Consultants: Deliver professional valuation insights on Silicom Ltd. (SILC) to clients quickly and accurately.
  • Business Owners: Understand how companies like Silicom Ltd. (SILC) are valued to guide your own business strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Silicom Ltd. (SILC).

What the Template Contains

  • Historical Data: Includes Silicom Ltd.'s (SILC) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Silicom Ltd.'s (SILC) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Silicom Ltd.'s (SILC) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.