Axcelis Technologies, Inc. (ACLS) DCF Valuation

Axcelis Technologies, Inc. (ACLS) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Axcelis Technologies, Inc. (ACLS) Bundle

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

TOTAL:

Looking to determine the intrinsic value of Axcelis Technologies, Inc.? Our ACLS DCF Calculator integrates real-world data with extensive customization options, enabling you to adjust forecasts and enhance your investment strategies.


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 343.0 474.6 662.4 920.0 1,130.6 1,525.6 2,058.5 2,777.6 3,747.9 5,057.2
Revenue Growth, % 0 38.37 39.59 38.88 22.89 34.93 34.93 34.93 34.93 34.93
EBITDA 34.0 71.0 136.1 222.1 278.9 287.5 387.9 523.4 706.2 952.9
EBITDA, % 9.9 14.97 20.54 24.14 24.67 18.84 18.84 18.84 18.84 18.84
Depreciation 7.9 9.9 10.8 11.6 13.1 25.8 34.8 46.9 63.3 85.4
Depreciation, % 2.3 2.09 1.63 1.26 1.16 1.69 1.69 1.69 1.69 1.69
EBIT 26.1 61.1 125.3 210.5 265.8 261.7 353.1 476.5 642.9 867.6
EBIT, % 7.6 12.87 18.91 22.88 23.51 17.15 17.15 17.15 17.15 17.15
Total Cash 139.9 203.5 294.9 432.2 506.1 671.0 905.4 1,221.8 1,648.6 2,224.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 83.8 86.9 104.4 169.8 218.0
Account Receivables, % 24.42 18.3 15.76 18.45 19.28
Inventories 140.4 161.1 195.0 242.4 306.5 481.3 649.5 876.4 1,182.6 1,595.7
Inventories, % 40.93 33.94 29.43 26.35 27.11 31.55 31.55 31.55 31.55 31.55
Accounts Payable 25.3 24.0 38.0 62.3 54.4 90.9 122.6 165.4 223.2 301.2
Accounts Payable, % 7.39 5.06 5.74 6.78 4.81 5.96 5.96 5.96 5.96 5.96
Capital Expenditure -12.0 -7.4 -8.7 -10.7 -20.7 -28.6 -38.5 -52.0 -70.2 -94.7
Capital Expenditure, % -3.49 -1.57 -1.32 -1.16 -1.83 -1.87 -1.87 -1.87 -1.87 -1.87
Tax Rate, % 11.61 11.61 11.61 11.61 11.61 11.61 11.61 11.61 11.61 11.61
EBITAT 21.2 54.6 102.6 188.1 234.9 225.3 304.1 410.3 553.6 747.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -181.6 32.0 67.3 100.5 107.1 8.5 61.3 82.7 111.6 150.6
WACC, % 11.95 11.97 11.95 11.97 11.97 11.96 11.96 11.96 11.96 11.96
PV UFCF
SUM PV UFCF 272.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 157
Terminal Value 1,967
Present Terminal Value 1,118
Enterprise Value 1,390
Net Debt -122
Equity Value 1,512
Diluted Shares Outstanding, MM 33
Equity Value Per Share 45.59

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Axcelis Technologies, Inc. (ACLS) financial data pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial metrics in real-time.
  • High-Precision Accuracy: Leverages Axcelis Technologies, Inc.'s (ACLS) actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template with Axcelis Technologies’ data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Axcelis Technologies’ intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Axcelis Technologies, Inc. (ACLS)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Data: Axcelis Technologies’ historical and projected financials are preloaded for precision.
  • Forecast Scenarios: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience.

Who Should Use This Product?

  • Finance Students: Explore advanced semiconductor manufacturing techniques and apply your knowledge using real-time data on Axcelis Technologies, Inc. (ACLS).
  • Academics: Integrate industry-specific models into your research or educational programs focused on the semiconductor sector.
  • Investors: Validate your investment strategies and evaluate performance metrics for Axcelis Technologies, Inc. (ACLS).
  • Analysts: Enhance your analysis process with a customizable financial model tailored for the semiconductor industry.
  • Small Business Owners: Understand the valuation and operational strategies of leading companies like Axcelis Technologies, Inc. (ACLS).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Axcelis Technologies historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Axcelis Technologies (ACLS).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.