Micron Technology, Inc. (MU) DCF Valuation

Micron Technology, Inc. (MU) 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

Micron Technology, Inc. (MU) 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:

Simplify Micron Technology, Inc. (MU) valuation with this customizable DCF Calculator! Featuring real Micron Technology, Inc. (MU) financials and adjustable forecast inputs, you can test scenarios and uncover Micron Technology, Inc. (MU) fair value in minutes.


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 21,435.0 27,705.0 30,758.0 15,540.0 25,111.0 28,399.5 32,118.7 36,325.0 41,082.1 46,462.1
Revenue Growth, % 0 29.25 11.02 -49.48 61.59 13.1 13.1 13.1 13.1 13.1
EBITDA 8,827.0 12,615.0 16,876.0 2,486.0 9,582.0 11,117.7 12,573.6 14,220.3 16,082.5 18,188.7
EBITDA, % 41.18 45.53 54.87 16 38.16 39.15 39.15 39.15 39.15 39.15
Depreciation 5,650.0 6,214.0 7,116.0 7,756.0 7,780.0 8,679.8 9,816.5 11,102.0 12,556.0 14,200.3
Depreciation, % 26.36 22.43 23.14 49.91 30.98 30.56 30.56 30.56 30.56 30.56
EBIT 3,177.0 6,401.0 9,760.0 -5,270.0 1,802.0 2,437.9 2,757.1 3,118.2 3,526.6 3,988.4
EBIT, % 14.82 23.1 31.73 -33.91 7.18 8.58 8.58 8.58 8.58 8.58
Total Cash 8,142.0 8,633.0 9,331.0 9,594.0 8,106.0 10,990.6 12,429.9 14,057.8 15,898.8 17,980.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,912.0 5,311.0 5,130.0 2,443.0 6,615.0
Account Receivables, % 18.25 19.17 16.68 15.72 26.34
Inventories 5,607.0 4,487.0 6,663.0 8,387.0 8,875.0 8,709.0 9,849.5 11,139.4 12,598.2 14,248.1
Inventories, % 26.16 16.2 21.66 53.97 35.34 30.67 30.67 30.67 30.67 30.67
Accounts Payable 2,191.0 1,744.0 2,142.0 1,725.0 2,726.0 2,580.8 2,918.7 3,301.0 3,733.3 4,222.2
Accounts Payable, % 10.22 6.29 6.96 11.1 10.86 9.09 9.09 9.09 9.09 9.09
Capital Expenditure -8,223.0 -10,030.0 -12,067.0 -7,676.0 -8,386.0 -11,166.0 -12,628.3 -14,282.1 -16,152.5 -18,267.8
Capital Expenditure, % -38.36 -36.2 -39.23 -49.4 -33.4 -39.32 -39.32 -39.32 -39.32 -39.32
Tax Rate, % 37.26 37.26 37.26 37.26 37.26 37.26 37.26 37.26 37.26 37.26
EBITAT 2,861.7 6,033.5 8,858.5 -5,433.0 1,130.6 2,134.8 2,414.4 2,730.6 3,088.1 3,492.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7,039.3 1,491.5 2,310.5 -4,807.0 -3,134.4 822.4 -1,915.3 -2,166.1 -2,449.8 -2,770.6
WACC, % 9.27 9.29 9.27 9.33 9.12 9.26 9.26 9.26 9.26 9.26
PV UFCF
SUM PV UFCF -6,011.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2,826
Terminal Value -38,942
Present Terminal Value -25,013
Enterprise Value -31,024
Net Debt 6,966
Equity Value -37,990
Diluted Shares Outstanding, MM 1,118
Equity Value Per Share -33.98

What You Will Get

  • Real MU 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 Micron's future performance.
  • User-Friendly Design: Designed for industry professionals while remaining easy for newcomers.

Key Features

  • Real-Life MU Data: Pre-filled with Micron’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. Download the Template: Gain immediate access to the Excel-based MU DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Micron’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose Micron Technology, Inc. (MU)?

  • Innovative Solutions: Cutting-edge memory and storage technologies that drive efficiency.
  • High Performance: Products designed to meet the demands of modern computing and data centers.
  • Commitment to Sustainability: Focused on environmentally friendly practices and reducing carbon footprint.
  • Global Expertise: A trusted partner for industries worldwide, backed by years of experience.
  • Strong Market Position: A leader in the semiconductor industry with a proven track record of growth.

Who Should Use This Product?

  • Investors: Accurately estimate Micron Technology’s fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Quickly adapt the template for valuation reports for clients.
  • Entrepreneurs: Gain insights into financial modeling used by leading semiconductor companies.
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies.

What the Template Contains

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