SemiLEDs Corporation (LEDS) DCF Valuation

SemiLEDs Corporation (LEDS) 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

SemiLEDs Corporation (LEDS) 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:

Enhance your investment choices with the SemiLEDs Corporation (LEDS) DCF Calculator! Review authentic SemiLEDs financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of SemiLEDs Corporation (LEDS).


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 6.1 4.7 7.1 6.0 5.2 5.2 5.1 5.1 5.1 5.1
Revenue Growth, % 0 -21.97 48.91 -15.2 -13.31 -0.39303 -0.39303 -0.39303 -0.39303 -0.39303
EBITDA .7 -1.6 -1.4 -1.4 -1.2 -.9 -.9 -.9 -.9 -.9
EBITDA, % 10.78 -33.56 -20.12 -23.42 -22.61 -17.79 -17.79 -17.79 -17.79 -17.79
Depreciation .8 .9 .9 1.0 .6 .8 .8 .8 .8 .8
Depreciation, % 13.89 18.94 13.3 16.78 11.81 14.94 14.94 14.94 14.94 14.94
EBIT -.2 -2.5 -2.4 -2.4 -1.8 -1.7 -1.7 -1.7 -1.7 -1.7
EBIT, % -3.11 -52.5 -33.43 -40.19 -34.42 -32.73 -32.73 -32.73 -32.73 -32.73
Total Cash 2.8 4.8 4.3 2.6 1.7 2.9 2.9 2.9 2.9 2.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.3 .9 .9 .8 .4
Account Receivables, % 21.93 18.27 12.48 13.26 8.03
Inventories 2.5 3.9 3.8 4.0 3.6 3.2 3.2 3.2 3.2 3.2
Inventories, % 40.8 83.15 53.67 67.27 68.96 62.77 62.77 62.77 62.77 62.77
Accounts Payable .5 .8 .3 .4 .1 .4 .4 .4 .4 .4
Accounts Payable, % 8.83 15.9 4.06 7.29 2.64 7.75 7.75 7.75 7.75 7.75
Capital Expenditure -.3 -.1 -.3 -.2 -.1 -.2 -.2 -.2 -.2 -.2
Capital Expenditure, % -4.8 -2.79 -4.16 -3.81 -2.37 -3.59 -3.59 -3.59 -3.59 -3.59
Tax Rate, % -0.24618 -0.24618 -0.24618 -0.24618 -0.24618 -0.24618 -0.24618 -0.24618 -0.24618 -0.24618
EBITAT .6 -1.5 -1.5 -2.4 -1.8 -1.1 -1.1 -1.1 -1.1 -1.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.2 -1.5 -1.2 -1.6 -.8 -.3 -.5 -.5 -.5 -.5
WACC, % 5.78 6.92 7.04 7.7 7.7 7.03 7.03 7.03 7.03 7.03
PV UFCF
SUM PV UFCF -1.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value -10
Present Terminal Value -7
Enterprise Value -9
Net Debt 3
Equity Value -12
Diluted Shares Outstanding, MM 6
Equity Value Per Share -1.90

What You Will Get

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

Key Features

  • Accurate SemiLEDs Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Assumptions: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow analysis.
  • User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring SemiLEDs Corporation’s (LEDS) preloaded data.
  • 2. Modify Assumptions: Adjust 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: Analyze various forecasts to evaluate different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to reinforce your decisions.

Why Choose This Calculator for SemiLEDs Corporation (LEDS)?

  • Accuracy: Utilizes real SemiLEDs financial data to ensure precise calculations.
  • Flexibility: Users can easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and functionality expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial expertise.

Who Should Use This Product?

  • Investors: Evaluate SemiLEDs Corporation’s (LEDS) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for SemiLEDs Corporation.
  • Startup Founders: Understand the valuation strategies of established firms like SemiLEDs Corporation (LEDS).
  • Consultants: Provide detailed valuation assessments for clients interested in the LED industry.
  • Students and Educators: Utilize current data from SemiLEDs Corporation (LEDS) to enhance learning and teaching of valuation practices.

What the Template Contains

  • Pre-Filled DCF Model: SemiLEDs Corporation's (LEDS) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate SemiLEDs Corporation's (LEDS) 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.

Es wurden keine passenden Produkte gefunden.