|
Keysight Technologies, Inc. (chaves) DCF Avaliação |
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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Keysight Technologies, Inc. (KEYS) Bundle
Seja você um investidor ou analista, esta calculadora DCF [símbolo] é a ferramenta perfeita para uma avaliação precisa. Pré-carregado com a Keysight Technologies, Inc. Dados reais, você pode ajustar as previsões e observar os efeitos em tempo real.
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 | 4,221.0 | 4,941.0 | 5,420.0 | 5,464.0 | 4,979.0 | 5,211.6 | 5,455.1 | 5,709.9 | 5,976.7 | 6,255.9 |
| Revenue Growth, % | 0 | 17.06 | 9.69 | 0.81181 | -8.88 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 |
| EBITDA | 1,163.0 | 1,382.0 | 1,584.0 | 1,645.0 | 1,219.0 | 1,452.3 | 1,520.2 | 1,591.2 | 1,665.6 | 1,743.4 |
| EBITDA, % | 27.55 | 27.97 | 29.23 | 30.11 | 24.48 | 27.87 | 27.87 | 27.87 | 27.87 | 27.87 |
| Depreciation | 324.0 | 291.0 | 220.0 | 212.0 | 270.0 | 280.7 | 293.8 | 307.5 | 321.9 | 336.9 |
| Depreciation, % | 7.68 | 5.89 | 4.06 | 3.88 | 5.42 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 |
| EBIT | 839.0 | 1,091.0 | 1,364.0 | 1,433.0 | 949.0 | 1,171.7 | 1,226.4 | 1,283.7 | 1,343.7 | 1,406.5 |
| EBIT, % | 19.88 | 22.08 | 25.17 | 26.23 | 19.06 | 22.48 | 22.48 | 22.48 | 22.48 | 22.48 |
| Total Cash | 1,756.0 | 2,052.0 | 2,042.0 | 2,472.0 | 1,796.0 | 2,106.7 | 2,205.2 | 2,308.2 | 2,416.0 | 2,528.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 606.0 | 735.0 | 905.0 | 900.0 | 857.0 | 829.8 | 868.6 | 909.2 | 951.7 | 996.1 |
| Account Receivables, % | 14.36 | 14.88 | 16.7 | 16.47 | 17.21 | 15.92 | 15.92 | 15.92 | 15.92 | 15.92 |
| Inventories | 757.0 | 777.0 | 858.0 | 985.0 | 1,022.0 | 917.7 | 960.6 | 1,005.4 | 1,052.4 | 1,101.6 |
| Inventories, % | 17.93 | 15.73 | 15.83 | 18.03 | 20.53 | 17.61 | 17.61 | 17.61 | 17.61 | 17.61 |
| Accounts Payable | 224.0 | 287.0 | 348.0 | 286.0 | 313.0 | 302.9 | 317.0 | 331.8 | 347.3 | 363.6 |
| Accounts Payable, % | 5.31 | 5.81 | 6.42 | 5.23 | 6.29 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 |
| Capital Expenditure | -117.0 | -174.0 | -185.0 | -196.0 | -154.0 | -170.8 | -178.8 | -187.1 | -195.9 | -205.0 |
| Capital Expenditure, % | -2.77 | -3.52 | -3.41 | -3.59 | -3.09 | -3.28 | -3.28 | -3.28 | -3.28 | -3.28 |
| Tax Rate, % | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 |
| EBITAT | 691.3 | 965.7 | 1,193.1 | 1,116.2 | 673.6 | 954.3 | 998.9 | 1,045.6 | 1,094.4 | 1,145.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -240.7 | 996.7 | 1,038.1 | 948.2 | 822.6 | 1,185.5 | 1,046.4 | 1,095.3 | 1,146.5 | 1,200.0 |
| WACC, % | 8.95 | 8.97 | 8.97 | 8.94 | 8.91 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,412.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,248 | |||||||||
| Terminal Value | 25,222 | |||||||||
| Present Terminal Value | 16,432 | |||||||||
| Enterprise Value | 20,844 | |||||||||
| Net Debt | 234 | |||||||||
| Equity Value | 20,610 | |||||||||
| Diluted Shares Outstanding, MM | 175 | |||||||||
| Equity Value Per Share | 117.77 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real KEYS financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Keysight's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Keysight Technologies, Inc. (KEYS).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet, allowing for customizable inputs specific to the company.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to suit your analysis of Keysight Technologies, Inc. (KEYS).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Keysight Technologies, Inc. (KEYS).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing Keysight Technologies, Inc.'s preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
- 5. Utilize with Assurance: Deliver professional valuation insights to back your decisions.
Why Choose Keysight Technologies, Inc. (KEYS)?
- Cutting-Edge Technology: Leverage advanced solutions that enhance your testing and measurement capabilities.
- Enhanced Performance: Benefit from high-quality products that ensure accurate and reliable results.
- Custom Solutions: Adapt our tools to meet your specific industry needs and project requirements.
- User-Friendly Interface: Intuitive designs and features make it easy to navigate and utilize our technology.
- Industry Leader: Trusted by professionals across various sectors for their commitment to innovation and excellence.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Keysight Technologies, Inc. (KEYS) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Keysight Technologies, Inc. (KEYS).
- Consultants: Deliver professional valuation insights on Keysight Technologies, Inc. (KEYS) to clients quickly and accurately.
- Business Owners: Understand how large companies like Keysight Technologies, Inc. (KEYS) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Keysight Technologies, Inc. (KEYS).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring intricate valuation calculations.
- Real-World Data: Keysight Technologies, Inc.'s (KEYS) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Graphs and tables for clear, actionable insights.
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.