Amkor Technology, Inc. (AMKR) DCF Valuation

Amkor Technology, Inc. (AMKR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Amkor Technology, Inc. (AMKR) 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:

Whether you're an investor or an analyst, this (AMKR) DCF Calculator is your go-to resource for accurate valuation. With real data from Amkor Technology, Inc. already loaded, you can adjust forecasts and instantly observe the effects.


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 4,052.7 5,050.6 6,138.3 7,091.6 6,503.1 7,371.1 8,355.0 9,470.2 10,734.3 12,167.1
Revenue Growth, % 0 24.62 21.54 15.53 -8.3 13.35 13.35 13.35 13.35 13.35
EBITDA 758.9 961.2 1,330.2 1,528.2 1,134.3 1,450.9 1,644.6 1,864.1 2,112.9 2,395.0
EBITDA, % 18.73 19.03 21.67 21.55 17.44 19.68 19.68 19.68 19.68 19.68
Depreciation 524.2 510.4 563.6 612.7 631.5 745.5 845.1 957.9 1,085.7 1,230.6
Depreciation, % 12.93 10.11 9.18 8.64 9.71 10.11 10.11 10.11 10.11 10.11
EBIT 234.7 450.9 766.6 915.5 502.8 705.4 799.5 906.3 1,027.2 1,164.4
EBIT, % 5.79 8.93 12.49 12.91 7.73 9.57 9.57 9.57 9.57 9.57
Total Cash 894.9 831.8 1,078.3 1,241.0 1,594.7 1,446.8 1,639.9 1,858.8 2,106.9 2,388.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 850.8 962.6 1,258.8 1,365.5 1,149.5
Account Receivables, % 20.99 19.06 20.51 19.26 17.68
Inventories 220.6 297.3 485.0 629.6 393.1 503.5 570.7 646.9 733.2 831.1
Inventories, % 5.44 5.89 7.9 8.88 6.05 6.83 6.83 6.83 6.83 6.83
Accounts Payable 571.1 636.4 828.7 899.2 754.5 950.5 1,077.4 1,221.2 1,384.2 1,568.9
Accounts Payable, % 14.09 12.6 13.5 12.68 11.6 12.89 12.89 12.89 12.89 12.89
Capital Expenditure -472.4 -553.0 -779.8 -908.3 -749.5 -879.3 -996.6 -1,129.7 -1,280.5 -1,451.4
Capital Expenditure, % -11.66 -10.95 -12.7 -12.81 -11.52 -11.93 -11.93 -11.93 -11.93 -11.93
Tax Rate, % 18.93 18.93 18.93 18.93 18.93 18.93 18.93 18.93 18.93 18.93
EBITAT 177.5 394.3 689.3 818.2 407.6 597.4 677.1 767.5 870.0 986.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -271.0 228.4 181.6 341.7 597.4 261.6 393.4 445.9 505.4 572.9
WACC, % 11.49 11.58 11.6 11.59 11.53 11.56 11.56 11.56 11.56 11.56
PV UFCF
SUM PV UFCF 1,529.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 584
Terminal Value 6,114
Present Terminal Value 3,539
Enterprise Value 5,068
Net Debt 232
Equity Value 4,836
Diluted Shares Outstanding, MM 247
Equity Value Per Share 19.57

What You Will Get

  • Real AMKR 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 automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Amkor Technology's future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive AMKR Data: Pre-loaded with Amkor Technology’s historical performance metrics and future projections.
  • Flexible Input Options: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Responsive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecast scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Designed for ease of use, catering to both industry professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Amkor Technology, Inc.'s (AMKR) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Experiment with Scenarios: Analyze different valuation outcomes by comparing multiple forecasts.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Amkor Technology, Inc. (AMKR)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Amkor's historical and projected financial information preloaded for precise analysis.
  • Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to evaluate potential outcomes.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process for all users.

Who Should Use This Product?

  • Investors: Evaluate Amkor Technology's valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
  • Startup Founders: Understand the valuation methods applied to leading tech companies like Amkor.
  • Consultants: Provide detailed valuation analyses for client engagements.
  • Students and Educators: Utilize current data to learn and teach valuation methodologies.

What the Template Contains

  • Historical Data: Includes Amkor Technology's past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Amkor Technology's intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Amkor Technology's financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.