Amkor Technology, Inc. (AMKR) DCF Valuation

Avaliação DCF da Amkor Technology, Inc. (AMKR)

US | Technology | Semiconductors | NASDAQ
Amkor Technology, Inc. (AMKR) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Amkor Technology, Inc. (AMKR) Bundle

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

TOTAL:

Seja você um investidor ou analista, esta calculadora DCF (AMKR) é o seu recurso preferido para uma avaliação precisa. Com dados reais da Amkor Technology, Inc. já carregados, você pode ajustar as previsões e observar instantaneamente os efeitos.


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 5,050.6 6,138.3 7,091.6 6,503.1 6,317.7 6,727.0 7,162.9 7,627.0 8,121.2 8,647.4
Revenue Growth, % 0 21.54 15.53 -8.3 -2.85 6.48 6.48 6.48 6.48 6.48
EBITDA 961.2 1,330.2 1,528.2 1,134.3 1,090.6 1,304.5 1,389.0 1,479.0 1,574.8 1,676.9
EBITDA, % 19.03 21.67 21.55 17.44 17.26 19.39 19.39 19.39 19.39 19.39
Depreciation 510.4 563.6 612.7 631.5 594.7 633.0 674.0 717.7 764.2 813.7
Depreciation, % 10.11 9.18 8.64 9.71 9.41 9.41 9.41 9.41 9.41 9.41
EBIT 450.9 766.6 915.5 502.8 496.0 671.5 715.0 761.3 810.6 863.1
EBIT, % 8.93 12.49 12.91 7.73 7.85 9.98 9.98 9.98 9.98 9.98
Total Cash 831.8 1,078.3 1,241.0 1,594.7 1,646.5 1,373.9 1,462.9 1,557.7 1,658.7 1,766.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 962.6 1,258.8 1,365.5 1,149.5 1,055.0
Account Receivables, % 19.06 20.51 19.26 17.68 16.7
Inventories 297.3 485.0 629.6 393.1 310.9 452.5 481.8 513.0 546.2 581.6
Inventories, % 5.89 7.9 8.88 6.05 4.92 6.73 6.73 6.73 6.73 6.73
Accounts Payable 636.4 828.7 899.2 754.5 712.9 829.7 883.4 940.7 1,001.6 1,066.5
Accounts Payable, % 12.6 13.5 12.68 11.6 11.28 12.33 12.33 12.33 12.33 12.33
Capital Expenditure -553.0 -779.8 -908.3 -749.5 -743.8 -804.0 -856.1 -911.6 -970.6 -1,033.5
Capital Expenditure, % -10.95 -12.7 -12.81 -11.52 -11.77 -11.95 -11.95 -11.95 -11.95 -11.95
Tax Rate, % 17.87 17.87 17.87 17.87 17.87 17.87 17.87 17.87 17.87 17.87
EBITAT 394.3 689.3 818.2 407.6 407.4 577.4 614.8 654.6 697.0 742.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -271.9 181.6 341.7 597.4 393.4 182.7 375.9 400.3 426.2 453.8
WACC, % 10.98 11 10.99 10.91 10.92 10.96 10.96 10.96 10.96 10.96
PV UFCF
SUM PV UFCF 1,313.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 463
Terminal Value 5,166
Present Terminal Value 3,071
Enterprise Value 4,385
Net Debt 166
Equity Value 4,219
Diluted Shares Outstanding, MM 248
Equity Value Per Share 17.02

What You Will Get

  • Real AMKR Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Amkor Technology's future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive AMKR Data: Pre-loaded with Amkor Technology’s historical performance metrics and future projections.
  • Flexible Input Options: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Responsive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecast scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Designed for ease of use, catering to both industry professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Amkor Technology, Inc.'s (AMKR) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Experiment with Scenarios: Analyze different valuation outcomes by comparing multiple forecasts.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Amkor Technology, Inc. (AMKR)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Amkor's historical and projected financial information preloaded for precise analysis.
  • Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to evaluate potential outcomes.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process for all users.

Who Should Use This Product?

  • Investors: Evaluate Amkor Technology's valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
  • Startup Founders: Understand the valuation methods applied to leading tech companies like Amkor.
  • Consultants: Provide detailed valuation analyses for client engagements.
  • Students and Educators: Utilize current data to learn and teach valuation methodologies.

What the Template Contains

  • Historical Data: Includes Amkor Technology's past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Amkor Technology's 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 Amkor Technology's financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.