Maxeon Solar Technologies, Ltd. (MAXN) DCF Valuation

Maxeon Solar Technologies, Ltd. (MAXN) DCF Valuation

SG | Energy | Solar | NASDAQ
Maxeon Solar Technologies, Ltd. (MAXN) 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

Maxeon Solar Technologies, Ltd. (MAXN) Bundle

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

TOTAL:

Enhance your investment choices with the Maxeon Solar Technologies, Ltd. (MAXN) DCF Calculator! Utilize authentic Maxeon financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (MAXN).


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 1,198.3 844.8 783.3 1,060.1 1,123.1 1,135.8 1,148.5 1,161.5 1,174.5 1,187.8
Revenue Growth, % 0 -29.5 -7.29 35.34 5.94 1.13 1.13 1.13 1.13 1.13
EBITDA -84.2 -46.5 -169.0 -141.3 -175.2 -143.2 -144.8 -146.4 -148.1 -149.7
EBITDA, % -7.02 -5.5 -21.58 -13.33 -15.6 -12.61 -12.61 -12.61 -12.61 -12.61
Depreciation 53.4 47.3 42.2 56.7 55.9 58.6 59.2 59.9 60.6 61.2
Depreciation, % 4.46 5.6 5.39 5.35 4.98 5.16 5.16 5.16 5.16 5.16
EBIT -137.6 -93.8 -211.2 -198.1 -231.1 -201.7 -204.0 -206.3 -208.6 -211.0
EBIT, % -11.48 -11.11 -26.97 -18.68 -20.58 -17.76 -17.76 -17.76 -17.76 -17.76
Total Cash 121.0 206.7 166.5 303.4 190.2 230.3 232.9 235.5 238.2 240.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 179.2 102.1 39.7 114.5 92.2
Account Receivables, % 14.95 12.09 5.07 10.8 8.21
Inventories 194.9 169.2 212.8 303.2 308.9 271.6 274.7 277.8 280.9 284.1
Inventories, % 16.26 20.03 27.17 28.6 27.51 23.92 23.92 23.92 23.92 23.92
Accounts Payable 286.5 159.2 270.5 247.9 153.0 259.6 262.5 265.5 268.5 271.5
Accounts Payable, % 23.91 18.84 34.53 23.38 13.62 22.86 22.86 22.86 22.86 22.86
Capital Expenditure -42.1 -27.7 -154.7 -63.5 -67.6 -87.6 -88.5 -89.5 -90.6 -91.6
Capital Expenditure, % -3.52 -3.28 -19.75 -5.99 -6.02 -7.71 -7.71 -7.71 -7.71 -7.71
Tax Rate, % -0.84197 -0.84197 -0.84197 -0.84197 -0.84197 -0.84197 -0.84197 -0.84197 -0.84197 -0.84197
EBITAT -146.1 -102.9 -211.4 -226.3 -233.0 -201.7 -204.0 -206.3 -208.6 -211.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -222.4 -107.8 -193.8 -420.8 -323.1 -110.7 -234.8 -237.4 -240.1 -242.8
WACC, % 9.71 9.71 9.71 9.71 9.71 9.71 9.71 9.71 9.71 9.71
PV UFCF
SUM PV UFCF -794.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -248
Terminal Value -3,213
Present Terminal Value -2,021
Enterprise Value -2,816
Net Debt 247
Equity Value -3,063
Diluted Shares Outstanding, MM 0
Equity Value Per Share -6,603.80

What You Will Get

  • Real MAXN Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenses as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Maxeon’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Pre-Loaded Data: Maxeon Solar's historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View Maxeon's intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Maxeon Solar Technologies' pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for investment decisions.

Why Choose This Calculator?

  • Accuracy: Utilizes real Maxeon Solar financial data for precise calculations.
  • Flexibility: Allows users to effortlessly adjust and test various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design caters to users with all levels of financial modeling expertise.

Who Should Use Maxeon Solar Technologies, Ltd. (MAXN)?

  • Investors: Make informed decisions with a leading-edge solar technology investment analysis tool.
  • Financial Analysts: Streamline your workflow with a pre-configured financial model tailored for solar energy companies.
  • Consultants: Easily modify the template for client proposals or sustainability reports.
  • Energy Enthusiasts: Enhance your knowledge of solar technology and its market potential through practical case studies.
  • Educators and Students: Utilize it as a hands-on resource in renewable energy and finance courses.

What the Maxeon Solar Technologies Template Contains

  • Preloaded MAXN Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.