Entegris, Inc. (ENTG) DCF Valuation

Avaliação DCF Entegrris, Inc. (ENTG)

US | Technology | Semiconductors | NASDAQ
Entegris, Inc. (ENTG) 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

Entegris, Inc. (ENTG) Bundle

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

TOTAL:

Simplifique sua análise e melhore a precisão com a nossa calculadora DCF (ENTG)! Utilizando dados reais de integris e suposições personalizáveis, essa ferramenta o capacita a prever, analisar e avaliar a Entegrris, Inc. como um investidor experiente.


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 1,859.3 2,298.9 3,282.0 3,523.9 3,241.2 3,774.0 4,394.4 5,116.8 5,958.0 6,937.4
Revenue Growth, % 0 23.64 42.77 7.37 -8.02 16.44 16.44 16.44 16.44 16.44
EBITDA 539.4 658.5 739.1 909.4 533.9 924.3 1,076.2 1,253.1 1,459.1 1,699.0
EBITDA, % 29.01 28.64 22.52 25.81 16.47 24.49 24.49 24.49 24.49 24.49
Depreciation 136.5 138.2 279.3 387.2 .0 248.0 288.7 336.2 391.4 455.8
Depreciation, % 7.34 6.01 8.51 10.99 0 6.57 6.57 6.57 6.57 6.57
EBIT 402.9 520.3 459.7 522.3 533.9 676.3 787.5 917.0 1,067.7 1,243.2
EBIT, % 21.67 22.63 14.01 14.82 16.47 17.92 17.92 17.92 17.92 17.92
Total Cash 580.9 402.6 563.4 456.9 329.2 672.1 782.6 911.3 1,061.0 1,235.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 264.4 347.4 535.5 457.1 495.3
Account Receivables, % 14.22 15.11 16.32 12.97 15.28
Inventories 323.9 475.2 812.8 607.1 638.1 753.1 876.9 1,021.0 1,188.9 1,384.3
Inventories, % 17.42 20.67 24.77 17.23 19.69 19.95 19.95 19.95 19.95 19.95
Accounts Payable 81.6 130.7 172.5 134.2 193.3 189.5 220.6 256.9 299.1 348.3
Accounts Payable, % 4.39 5.69 5.26 3.81 5.96 5.02 5.02 5.02 5.02 5.02
Capital Expenditure -131.8 -210.6 -466.2 -456.8 .0 -327.7 -381.6 -444.3 -517.3 -602.4
Capital Expenditure, % -7.09 -9.16 -14.2 -12.96 0 -8.68 -8.68 -8.68 -8.68 -8.68
Tax Rate, % 9.09 9.09 9.09 9.09 9.09 9.09 9.09 9.09 9.09 9.09
EBITAT 335.4 444.3 388.7 546.5 485.4 600.8 699.5 814.5 948.4 1,104.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -166.5 186.7 -282.0 722.7 475.2 339.7 422.3 491.7 572.5 666.7
WACC, % 8.75 8.77 8.76 8.93 8.83 8.81 8.81 8.81 8.81 8.81
PV UFCF
SUM PV UFCF 1,896.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 693
Terminal Value 14,419
Present Terminal Value 9,454
Enterprise Value 11,351
Net Debt 3,724
Equity Value 7,627
Diluted Shares Outstanding, MM 152
Equity Value Per Share 50.23

What You Will Get

  • Real ENTG Financial Data: Pre-filled with Entegris’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Entegris’ 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

  • 🔍 Real-Life ENTG Financials: Pre-filled historical and projected data for Entegris, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Entegris’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Entegris’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-configured Excel file containing Entegris, Inc.'s (ENTG) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation results to inform your investment approach.

Why Choose This Calculator for Entegris, Inc. (ENTG)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Data: Entegris’ historical and projected financial information preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance to navigate through the calculations.

Who Should Use This Product?

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

What the Template Contains

  • Historical Data: Includes Entegris, Inc.'s (ENTG) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Entegris, Inc.'s (ENTG) 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 Entegris, Inc.'s (ENTG) 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.