Infinera Corporation (INFN) DCF Valuation

Infinera Corporation (INFN) 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

Infinera Corporation (INFN) 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:

Discover Infinera Corporation's (INFN) true value with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how changes affect Infinera Corporation's valuation – all within a single Excel template.


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 1,298.9 1,355.6 1,425.2 1,573.2 1,614.1 1,704.9 1,800.7 1,902.0 2,008.9 2,121.8
Revenue Growth, % 0 4.37 5.13 10.39 2.6 5.62 5.62 5.62 5.62 5.62
EBITDA -201.0 -35.3 -11.1 63.8 92.0 -31.1 -32.8 -34.6 -36.6 -38.6
EBITDA, % -15.48 -2.6 -0.77989 4.05 5.7 -1.82 -1.82 -1.82 -1.82 -1.82
Depreciation 151.0 118.7 98.6 93.3 78.8 129.9 137.2 144.9 153.1 161.7
Depreciation, % 11.62 8.76 6.92 5.93 4.88 7.62 7.62 7.62 7.62 7.62
EBIT -352.0 -154.0 -109.7 -29.5 13.2 -161.0 -170.0 -179.6 -189.7 -200.3
EBIT, % -27.1 -11.36 -7.7 -1.87 0.81784 -9.44 -9.44 -9.44 -9.44 -9.44
Total Cash 109.2 298.0 190.6 178.7 172.5 224.4 237.0 250.3 264.4 279.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 349.6 319.4 359.0 419.7 382.0
Account Receivables, % 26.92 23.56 25.19 26.68 23.66
Inventories 340.4 269.3 291.4 374.9 431.2 399.1 421.6 445.3 470.3 496.8
Inventories, % 26.21 19.87 20.44 23.83 26.71 23.41 23.41 23.41 23.41 23.41
Accounts Payable 273.4 175.8 216.4 304.9 299.0 297.0 313.7 331.3 350.0 369.6
Accounts Payable, % 21.05 12.97 15.18 19.38 18.52 17.42 17.42 17.42 17.42 17.42
Capital Expenditure -30.2 -39.0 -41.4 -46.1 -62.3 -50.8 -53.6 -56.7 -59.8 -63.2
Capital Expenditure, % -2.33 -2.88 -2.9 -2.93 -3.86 -2.98 -2.98 -2.98 -2.98 -2.98
Tax Rate, % -44.84 -44.84 -44.84 -44.84 -44.84 -44.84 -44.84 -44.84 -44.84 -44.84
EBITAT -354.7 -158.6 -118.0 -40.4 19.1 -161.0 -170.0 -179.6 -189.7 -200.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -650.6 -75.2 -81.7 -49.0 11.2 -99.5 -116.3 -122.9 -129.8 -137.1
WACC, % 9.85 9.85 9.85 9.85 9.85 9.85 9.85 9.85 9.85 9.85
PV UFCF
SUM PV UFCF -454.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -143
Terminal Value -2,437
Present Terminal Value -1,524
Enterprise Value -1,978
Net Debt 572
Equity Value -2,550
Diluted Shares Outstanding, MM 227
Equity Value Per Share -11.25

What You Will Get

  • Real Infinera 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 Infinera’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

  • Comprehensive Infinera Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify the highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants.

How It Works

  • Download: Obtain the pre-configured Excel file containing Infinera Corporation’s (INFN) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and analyze results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for Infinera Corporation (INFN)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your specific analysis needs.
  • Real-Time Valuation: Instantly observe changes to Infinera’s valuation as you modify inputs.
  • Preloaded Data: Comes with Infinera’s actual financial figures for immediate evaluation.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Investors: Evaluate Infinera Corporation’s (INFN) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of established tech companies like Infinera Corporation.
  • Consultants: Provide comprehensive valuation analyses and reports for clients in the tech sector.
  • Students and Educators: Utilize current data to explore and teach valuation practices in finance.

What the Infinera Template Contains

  • Preloaded INFN Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.