Seagate Technology Holdings plc (STX) DCF Valuation

Seagate Technology Holdings plc (STX) 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

Seagate Technology Holdings plc (STX) Bundle

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

TOTAL:

Gain insights into your Seagate Technology Holdings plc (STX) valuation analysis using our cutting-edge DCF Calculator! Preloaded with real (STX) data, this Excel template empowers you to adjust forecasts and assumptions to accurately determine Seagate Technology's intrinsic value.


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 10,509.0 10,681.0 11,661.0 7,384.0 6,551.0 5,942.6 5,390.7 4,890.1 4,436.0 4,024.0
Revenue Growth, % 0 1.64 9.18 -36.68 -11.28 -9.29 -9.29 -9.29 -9.29 -9.29
EBITDA 1,761.0 1,897.0 2,409.0 301.0 1,030.0 891.1 808.3 733.3 665.2 603.4
EBITDA, % 16.76 17.76 20.66 4.08 15.72 15 15 15 15 15
Depreciation 379.0 397.0 451.0 513.0 264.0 263.5 239.0 216.8 196.7 178.4
Depreciation, % 3.61 3.72 3.87 6.95 4.03 4.43 4.43 4.43 4.43 4.43
EBIT 1,382.0 1,500.0 1,958.0 -212.0 766.0 627.6 569.3 516.5 468.5 425.0
EBIT, % 13.15 14.04 16.79 -2.87 11.69 10.56 10.56 10.56 10.56 10.56
Total Cash 1,722.0 1,209.0 615.0 786.0 1,358.0 764.9 693.8 629.4 570.9 517.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,115.0 1,158.0 1,532.0 621.0 539.0
Account Receivables, % 10.61 10.84 13.14 8.41 8.23
Inventories 1,142.0 1,204.0 1,565.0 1,140.0 1,239.0 830.9 753.8 683.8 620.3 562.7
Inventories, % 10.87 11.27 13.42 15.44 18.91 13.98 13.98 13.98 13.98 13.98
Accounts Payable 1,808.0 1,725.0 2,058.0 1,603.0 1,786.0 1,188.2 1,077.9 977.8 887.0 804.6
Accounts Payable, % 17.2 16.15 17.65 21.71 27.26 20 20 20 20 20
Capital Expenditure -585.0 -498.0 -381.0 -316.0 -254.0 -257.4 -233.5 -211.8 -192.1 -174.3
Capital Expenditure, % -5.57 -4.66 -3.27 -4.28 -3.88 -4.33 -4.33 -4.33 -4.33 -4.33
Tax Rate, % 24.72 24.72 24.72 24.72 24.72 24.72 24.72 24.72 24.72 24.72
EBITAT 1,344.5 1,462.2 1,923.0 -226.1 576.7 587.8 533.2 483.7 438.8 398.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 689.5 1,173.2 1,591.0 851.9 752.7 334.4 562.1 509.9 462.6 419.6
WACC, % 8.47 8.47 8.48 8.5 8.17 8.42 8.42 8.42 8.42 8.42
PV UFCF
SUM PV UFCF 1,801.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 436
Terminal Value 9,875
Present Terminal Value 6,592
Enterprise Value 8,394
Net Debt 4,715
Equity Value 3,679
Diluted Shares Outstanding, MM 212
Equity Value Per Share 17.35

What You Will Receive

  • Genuine STX Financial Data: Pre-loaded with Seagate’s historical and projected figures for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs like revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Witness Seagate’s intrinsic value update immediately based on your modifications.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.

Key Features

  • Pre-Loaded Data: Seagate’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View Seagate’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

  • Download: Obtain the pre-built Excel file containing Seagate Technology's (STX) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and evaluate results side by side.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for Seagate Technology Holdings plc (STX)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Seagate.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for (STX).
  • Detailed Insights: Automatically computes Seagate’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and forecasted data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (STX).

Who Should Use This Product?

  • Investors: Accurately assess Seagate Technology's (STX) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Seagate Technology (STX).
  • Consultants: Easily customize the template for valuation reports tailored to Seagate Technology (STX) clients.
  • Entrepreneurs: Obtain insights into financial modeling practices employed by industry leaders like Seagate Technology (STX).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to Seagate Technology (STX).

What the Template Contains

  • Pre-Filled DCF Model: Seagate Technology's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Seagate's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.