LG Display Co., Ltd. (LPL) DCF Valuation

LG Display Co., Ltd. (LPL) 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

LG Display Co., Ltd. (LPL) 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:

Streamline your analysis and improve precision with our [LPL] DCF Calculator! Utilizing actual data from LG Display Co., Ltd. and customizable assumptions, this tool empowers you to forecast, analyze, and value [Company] like a seasoned investor.


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 15,942.9 16,455.3 20,291.0 17,760.4 14,486.3 14,327.6 14,170.6 14,015.4 13,861.8 13,710.0
Revenue Growth, % 0 3.21 23.31 -12.47 -18.43 -1.1 -1.1 -1.1 -1.1 -1.1
EBITDA 1.2 2,650.0 4,302.9 .4 1,085.1 1,284.0 1,270.0 1,256.1 1,242.3 1,228.7
EBITDA, % 0.00725861 16.1 21.21 0.0024396 7.49 8.96 8.96 8.96 8.96 8.96
Depreciation 2,509.4 2,807.5 3,056.5 3,094.5 2,861.7 2,436.9 2,410.2 2,383.8 2,357.7 2,331.9
Depreciation, % 15.74 17.06 15.06 17.42 19.75 17.01 17.01 17.01 17.01 17.01
EBIT -2,508.2 -157.5 1,246.3 -3,094.1 -1,776.6 -1,152.9 -1,140.3 -1,127.8 -1,115.4 -1,103.2
EBIT, % -15.73 -0.95735 6.14 -17.42 -12.26 -8.05 -8.05 -8.05 -8.05 -8.05
Total Cash 2,273.1 2,871.8 2,424.1 1,426.7 1,627.6 1,803.1 1,783.4 1,763.8 1,744.5 1,725.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,145.9 2,392.9 3,111.5 1,606.7 2,188.3
Account Receivables, % 13.46 14.54 15.33 9.05 15.11
Inventories 1,393.0 1,474.1 2,275.3 1,951.1 1,716.6 1,482.8 1,466.5 1,450.5 1,434.6 1,418.8
Inventories, % 8.74 8.96 11.21 10.99 11.85 10.35 10.35 10.35 10.35 10.35
Accounts Payable 1,778.1 2,566.6 3,269.4 2,757.6 2,833.7 2,233.7 2,209.2 2,185.0 2,161.1 2,137.4
Accounts Payable, % 11.15 15.6 16.11 15.53 19.56 15.59 15.59 15.59 15.59 15.59
Capital Expenditure -5,071.7 -2,008.1 -2,565.2 -4,013.5 -2,816.6 -2,828.2 -2,797.2 -2,766.6 -2,736.3 -2,706.3
Capital Expenditure, % -31.81 -12.2 -12.64 -22.6 -19.44 -19.74 -19.74 -19.74 -19.74 -19.74
Tax Rate, % 18.14 18.14 18.14 18.14 18.14 18.14 18.14 18.14 18.14 18.14
EBITAT -2,154.1 -18.7 860.1 -2,879.8 -1,454.4 -787.9 -779.2 -770.7 -762.3 -753.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6,477.2 1,241.1 534.3 -2,481.5 -1,680.4 -1,290.9 -1,153.3 -1,140.7 -1,128.2 -1,115.8
WACC, % 4.34 1.35 3.66 4.63 4.18 3.63 3.63 3.63 3.63 3.63
PV UFCF
SUM PV UFCF -5,255.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,138
Terminal Value -69,687
Present Terminal Value -58,298
Enterprise Value -63,554
Net Debt 9,742
Equity Value -73,296
Diluted Shares Outstanding, MM 358
Equity Value Per Share -204.84

What You Will Get

  • Real LPL Financials: Access to both 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 LG Display’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Real-Life LPL Data: Pre-filled with LG Display’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring LG Display Co., Ltd.'s (LPL) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures as needed.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV for you.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess different valuation scenarios.
  • 5. Present with Assurance: Deliver professional valuation insights to back up your strategic decisions.

Why Choose LG Display Co., Ltd. (LPL)?

  • Innovative Technology: Benefit from cutting-edge display solutions that enhance visual experiences.
  • Proven Reliability: With a strong track record, LG Display ensures high-quality products and services.
  • Custom Solutions: Tailor-made display technologies to meet diverse industry needs.
  • Global Expertise: Backed by a team of professionals with extensive knowledge in display technology.
  • Commitment to Sustainability: Focused on eco-friendly practices and reducing environmental impact.

Who Should Use This Product?

  • Investors: Accurately estimate LG Display Co., Ltd.’s (LPL) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to LG Display Co., Ltd. (LPL).
  • Consultants: Efficiently customize the template for valuation reports tailored to clients in the display technology sector.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like LG Display Co., Ltd. (LPL).
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to the technology industry.

What the Template Contains

  • Pre-Filled DCF Model: LG Display’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate LG Display’s 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.

No products were found matching.