MaxLinear, Inc. (MXL) DCF Valuation

MaxLinear, Inc. (MXL) 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

MaxLinear, Inc. (MXL) 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:

Gain insight into your MaxLinear, Inc. (MXL) valuation analysis using our cutting-edge DCF Calculator! Equipped with real (MXL) data, this Excel template lets you adjust forecasts and assumptions to accurately calculate the intrinsic value of MaxLinear, Inc.


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 317.2 478.6 892.4 1,120.3 693.3 909.5 1,193.2 1,565.4 2,053.7 2,694.3
Revenue Growth, % 0 50.89 86.46 25.53 -38.12 31.19 31.19 31.19 31.19 31.19
EBITDA 43.0 -29.3 145.3 255.9 9.5 87.2 114.4 150.0 196.8 258.2
EBITDA, % 13.55 -6.12 16.28 22.84 1.37 9.58 9.58 9.58 9.58 9.58
Depreciation 64.3 72.6 84.4 71.9 62.6 109.8 144.0 189.0 247.9 325.3
Depreciation, % 20.28 15.17 9.46 6.42 9.03 12.07 12.07 12.07 12.07 12.07
EBIT -21.4 -101.9 60.9 184.0 -53.1 -22.6 -29.7 -39.0 -51.1 -67.0
EBIT, % -6.73 -21.29 6.82 16.42 -7.66 -2.49 -2.49 -2.49 -2.49 -2.49
Total Cash 92.7 148.9 130.6 205.9 187.3 218.9 287.2 376.8 494.4 648.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 50.4 67.4 119.7 171.0 170.6
Account Receivables, % 15.89 14.09 13.42 15.26 24.61
Inventories 31.5 97.8 131.7 160.5 99.9 134.4 176.3 231.3 303.4 398.1
Inventories, % 9.93 20.44 14.76 14.33 14.41 14.78 14.78 14.78 14.78 14.78
Accounts Payable 13.4 32.8 53.0 68.6 21.6 47.7 62.6 82.2 107.8 141.4
Accounts Payable, % 4.24 6.84 5.94 6.12 3.11 5.25 5.25 5.25 5.25 5.25
Capital Expenditure -7.0 -15.3 -46.8 -52.4 -19.8 -33.1 -43.4 -56.9 -74.6 -97.9
Capital Expenditure, % -2.2 -3.19 -5.24 -4.68 -2.86 -3.63 -3.63 -3.63 -3.63 -3.63
Tax Rate, % -14.63 -14.63 -14.63 -14.63 -14.63 -14.63 -14.63 -14.63 -14.63 -14.63
EBITAT -13.1 -87.5 53.4 132.1 -60.9 -18.4 -24.1 -31.7 -41.6 -54.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.2 -94.2 25.1 87.0 -4.1 69.2 2.3 3.0 3.9 5.1
WACC, % 12.41 12.56 12.57 12.48 12.64 12.53 12.53 12.53 12.53 12.53
PV UFCF
SUM PV UFCF 70.7
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 5
Terminal Value 55
Present Terminal Value 31
Enterprise Value 101
Net Debt -30
Equity Value 131
Diluted Shares Outstanding, MM 81
Equity Value Per Share 1.62

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: MaxLinear, Inc.'s (MXL) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model designed to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: Access reliable pre-loaded historical figures and future forecasts for MaxLinear, Inc. (MXL).
  • Tailored Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to 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 alike.

How It Works

  • 1. Download the Model: Obtain and open the Excel template featuring MaxLinear, Inc.'s (MXL) financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as revenue growth, discount rates, and investment expenditures.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes the intrinsic value and net present value (NPV).
  • 4. Explore Different Scenarios: Evaluate various projections to assess a range of valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation analysis to back your strategic choices.

Why Choose This Calculator for MaxLinear, Inc. (MXL)?

  • Designed for Experts: A specialized tool utilized by analysts, CFOs, and industry consultants.
  • Accurate Data: MaxLinear’s historical and forecasted financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use MaxLinear, Inc. (MXL) Products?

  • Investors: Make informed investment choices with advanced technology solutions from MaxLinear.
  • Engineers: Streamline your design process with high-performance semiconductor products tailored for various applications.
  • Telecommunications Professionals: Enhance network performance using MaxLinear's innovative connectivity solutions.
  • Technology Enthusiasts: Explore cutting-edge technologies and their impact on the digital landscape.
  • Educators and Students: Utilize MaxLinear's resources to gain practical insights into the semiconductor industry.

What the Template Contains

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