Monolithic Power Systems, Inc. (MPWR) 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
Monolithic Power Systems, Inc. (MPWR) Bundle
Looking to determine the intrinsic value of Monolithic Power Systems, Inc.? Our MPWR DCF Calculator integrates real-world data with comprehensive customization features, allowing you to refine your 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 | 627.9 | 844.5 | 1,207.8 | 1,794.1 | 1,821.1 | 2,401.8 | 3,167.7 | 4,177.9 | 5,510.2 | 7,267.4 |
| Revenue Growth, % | 0 | 34.48 | 43.03 | 48.55 | 1.5 | 31.89 | 31.89 | 31.89 | 31.89 | 31.89 |
| EBITDA | 119.9 | 185.9 | 291.1 | 563.9 | 521.9 | 601.9 | 793.8 | 1,047.0 | 1,380.8 | 1,821.2 |
| EBITDA, % | 19.09 | 22.01 | 24.1 | 31.43 | 28.66 | 25.06 | 25.06 | 25.06 | 25.06 | 25.06 |
| Depreciation | 14.9 | 19.2 | 28.7 | 37.1 | 40.2 | 54.2 | 71.5 | 94.3 | 124.4 | 164.1 |
| Depreciation, % | 2.37 | 2.27 | 2.38 | 2.07 | 2.21 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 |
| EBIT | 105.0 | 166.7 | 262.4 | 526.8 | 481.7 | 547.6 | 722.3 | 952.6 | 1,256.4 | 1,657.1 |
| EBIT, % | 16.73 | 19.74 | 21.73 | 29.36 | 26.45 | 22.8 | 22.8 | 22.8 | 22.8 | 22.8 |
| Total Cash | 455.4 | 595.1 | 725.1 | 737.9 | 1,108.5 | 1,465.2 | 1,932.5 | 2,548.8 | 3,361.6 | 4,433.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 52.7 | 66.8 | 104.8 | 182.7 | 250.0 | 234.9 | 309.8 | 408.6 | 538.9 | 710.7 |
| Account Receivables, % | 8.39 | 7.92 | 8.68 | 10.18 | 13.73 | 9.78 | 9.78 | 9.78 | 9.78 | 9.78 |
| Inventories | 127.5 | 157.1 | 259.4 | 447.3 | 383.7 | 511.0 | 674.0 | 888.9 | 1,172.4 | 1,546.3 |
| Inventories, % | 20.31 | 18.6 | 21.48 | 24.93 | 21.07 | 21.28 | 21.28 | 21.28 | 21.28 | 21.28 |
| Accounts Payable | 27.3 | 38.2 | 83.0 | 61.5 | 63.0 | 108.7 | 143.3 | 189.0 | 249.3 | 328.8 |
| Accounts Payable, % | 4.34 | 4.52 | 6.87 | 3.43 | 3.46 | 4.52 | 4.52 | 4.52 | 4.52 | 4.52 |
| Capital Expenditure | -96.8 | -55.6 | -95.2 | -58.8 | -57.6 | -174.5 | -230.2 | -303.6 | -400.4 | -528.0 |
| Capital Expenditure, % | -15.41 | -6.59 | -7.89 | -3.28 | -3.16 | -7.27 | -7.27 | -7.27 | -7.27 | -7.27 |
| Tax Rate, % | 15.51 | 15.51 | 15.51 | 15.51 | 15.51 | 15.51 | 15.51 | 15.51 | 15.51 | 15.51 |
| EBITAT | 101.1 | 161.8 | 233.3 | 439.2 | 407.0 | 492.9 | 650.1 | 857.5 | 1,130.9 | 1,491.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -133.8 | 92.5 | 71.3 | 130.1 | 387.4 | 306.1 | 288.3 | 380.2 | 501.5 | 661.4 |
| WACC, % | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,561.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 688 | |||||||||
| Terminal Value | 11,723 | |||||||||
| Present Terminal Value | 7,323 | |||||||||
| Enterprise Value | 8,884 | |||||||||
| Net Debt | -522 | |||||||||
| Equity Value | 9,407 | |||||||||
| Diluted Shares Outstanding, MM | 49 | |||||||||
| Equity Value Per Share | 192.87 |
What You Will Get
- Real MPWR Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on MPWR’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life MPWR Financials: Pre-filled historical and projected data for Monolithic Power Systems, Inc. (MPWR).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Monolithic Power Systems’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Monolithic Power Systems’ valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Monolithic Power Systems, Inc.'s (MPWR) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Monolithic Power Systems, Inc. (MPWR)?
- Accurate Data: Access to real Monolithic Power Systems financials guarantees dependable valuation results.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations remove the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
- User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use Monolithic Power Systems, Inc. (MPWR)?
- Investors: Gain insights into cutting-edge power solutions and make informed investment choices.
- Electrical Engineers: Utilize advanced technologies for efficient power management in designs.
- Consultants: Tailor presentations and reports with comprehensive data on power solutions.
- Tech Enthusiasts: Explore innovative power technologies and their applications in various industries.
- Educators and Students: Leverage real-world case studies for a deeper understanding of power electronics.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations for Monolithic Power Systems, Inc. (MPWR).
- Real-World Data: Monolithic Power Systems’ historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for evaluating profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear and actionable results.