|
Lattice Semiconductor Corporation (LSCC) DCF Valuation
US | Technology | Semiconductors | NASDAQ
|
- ✓ 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
Lattice Semiconductor Corporation (LSCC) Bundle
Simplify Lattice Semiconductor Corporation (LSCC) valuation with this customizable DCF Calculator! Featuring real Lattice Semiconductor Corporation (LSCC) financials and adjustable forecast inputs, you can test scenarios and uncover Lattice Semiconductor Corporation (LSCC) fair value in minutes.
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 | 404.1 | 408.1 | 515.3 | 660.4 | 737.2 | 860.7 | 1,004.9 | 1,173.4 | 1,370.0 | 1,599.6 |
| Revenue Growth, % | 0 | 0.99655 | 26.27 | 28.14 | 11.63 | 16.76 | 16.76 | 16.76 | 16.76 | 16.76 |
| EBITDA | 95.6 | 83.3 | 131.4 | 222.1 | 259.0 | 238.1 | 278.0 | 324.6 | 379.0 | 442.6 |
| EBITDA, % | 23.67 | 20.4 | 25.49 | 33.63 | 35.14 | 27.67 | 27.67 | 27.67 | 27.67 | 27.67 |
| Depreciation | 38.9 | 31.1 | 31.0 | 35.8 | 41.2 | 59.0 | 68.9 | 80.4 | 93.9 | 109.6 |
| Depreciation, % | 9.61 | 7.62 | 6.02 | 5.43 | 5.59 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 |
| EBIT | 56.8 | 52.2 | 100.4 | 186.3 | 217.8 | 179.1 | 209.2 | 244.2 | 285.1 | 332.9 |
| EBIT, % | 14.06 | 12.78 | 19.48 | 28.21 | 29.55 | 20.81 | 20.81 | 20.81 | 20.81 | 20.81 |
| Total Cash | 118.1 | 182.3 | 131.6 | 145.7 | 128.3 | 239.1 | 279.2 | 326.0 | 380.6 | 444.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 64.9 | 64.6 | 64.6 | 101.4 | 115.6 | 129.9 | 151.6 | 177.1 | 206.7 | 241.4 |
| Account Receivables, % | 16.06 | 15.82 | 12.53 | 15.35 | 15.68 | 15.09 | 15.09 | 15.09 | 15.09 | 15.09 |
| Inventories | 55.0 | 64.6 | 67.6 | 110.4 | 98.8 | 125.1 | 146.1 | 170.5 | 199.1 | 232.5 |
| Inventories, % | 13.61 | 15.83 | 13.12 | 16.71 | 13.41 | 14.53 | 14.53 | 14.53 | 14.53 | 14.53 |
| Accounts Payable | 44.4 | 27.5 | 34.6 | 42.0 | 34.5 | 61.1 | 71.3 | 83.3 | 97.2 | 113.5 |
| Accounts Payable, % | 10.98 | 6.75 | 6.71 | 6.37 | 4.68 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 |
| Capital Expenditure | -15.6 | -12.1 | -9.8 | -23.3 | -33.3 | -28.9 | -33.7 | -39.4 | -46.0 | -53.7 |
| Capital Expenditure, % | -3.86 | -2.97 | -1.91 | -3.53 | -4.51 | -3.36 | -3.36 | -3.36 | -3.36 | -3.36 |
| Tax Rate, % | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 | -20.57 |
| EBITAT | 54.8 | 51.0 | 98.6 | 183.0 | 262.6 | 175.8 | 205.3 | 239.7 | 279.9 | 326.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2.5 | 43.9 | 123.9 | 123.3 | 260.4 | 191.9 | 208.0 | 242.8 | 283.5 | 331.0 |
| WACC, % | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 902.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 344 | |||||||||
| Terminal Value | 4,920 | |||||||||
| Present Terminal Value | 2,920 | |||||||||
| Enterprise Value | 3,822 | |||||||||
| Net Debt | -112 | |||||||||
| Equity Value | 3,934 | |||||||||
| Diluted Shares Outstanding, MM | 140 | |||||||||
| Equity Value Per Share | 28.15 |
What You Will Get
- Real Lattice Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Lattice Semiconductor Corporation (LSCC).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Lattice Semiconductor Corporation (LSCC).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Lattice Semiconductor Corporation (LSCC)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Lattice Semiconductor Corporation (LSCC).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Lattice Semiconductor Corporation (LSCC).
Key Features
- Real-Life LSCC Data: Pre-filled with Lattice Semiconductor's historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Lattice Semiconductor data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Lattice Semiconductor’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Lattice Semiconductor Corporation (LSCC)?
- Accurate Data: Access to real Lattice Semiconductor financials ensures reliable valuation results.
- Customizable: Tailor key parameters like growth rates, WACC, and tax rates to fit your projections.
- Time-Saving: Pre-built calculations save you the effort of starting from scratch.
- Professional-Grade Tool: Designed specifically for investors, analysts, and consultants in the semiconductor industry.
- User-Friendly: An intuitive layout and step-by-step instructions make it accessible for all users.
Who Should Use Lattice Semiconductor Corporation (LSCC)?
- Investors: Empower your investment choices with advanced insights into semiconductor trends.
- Financial Analysts: Streamline your analysis with comprehensive data on Lattice Semiconductor's performance.
- Consultants: Effortlessly modify reports and presentations tailored to client needs in the tech sector.
- Tech Enthusiasts: Enhance your knowledge of semiconductor innovations and market dynamics through practical examples.
- Educators and Students: Utilize it as an engaging resource for courses focused on technology and finance.
What the Template Contains
- Pre-Filled Data: Includes Lattice Semiconductor Corporation’s (LSCC) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Lattice Semiconductor Corporation’s (LSCC) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.