Super Micro Computer, Inc. (SMCI) DCF Valuation

Super Micro Computer, Inc. (SMCI) 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

Super Micro Computer, Inc. (SMCI) 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:

Designed for accuracy, our Super Micro Computer, Inc. (SMCI) DCF Calculator enables you to evaluate the valuation of Super Micro Computer, Inc. with real-world financial data and complete flexibility to modify all key parameters for enhanced projections.


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 3,339.3 3,557.4 5,196.1 7,123.5 14,942.9 22,029.1 32,475.8 47,876.5 70,580.7 104,051.7
Revenue Growth, % 0 6.53 46.06 37.09 109.77 47.42 47.42 47.42 47.42 47.42
EBITDA 114.1 152.1 335.2 796.0 1,288.4 1,495.4 2,204.6 3,250.0 4,791.3 7,063.4
EBITDA, % 3.42 4.28 6.45 11.17 8.62 6.79 6.79 6.79 6.79 6.79
Depreciation 28.5 28.2 32.5 34.9 22.7 128.3 189.1 278.8 411.0 606.0
Depreciation, % 0.85264 0.79229 0.62491 0.48999 0.15203 0.58237 0.58237 0.58237 0.58237 0.58237
EBIT 85.7 123.9 302.7 761.1 1,265.7 1,367.1 2,015.4 2,971.2 4,380.2 6,457.4
EBIT, % 2.57 3.48 5.83 10.68 8.47 6.21 6.21 6.21 6.21 6.21
Total Cash 210.5 232.3 267.7 440.6 1,669.8 1,557.2 2,295.7 3,384.4 4,989.3 7,355.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 403.7 463.8 834.5 1,148.3 2,668.4
Account Receivables, % 12.09 13.04 16.06 16.12 17.86
Inventories 851.5 1,041.0 1,545.6 1,445.6 4,408.0 5,916.9 8,722.9 12,859.5 18,957.8 27,948.0
Inventories, % 25.5 29.26 29.75 20.29 29.5 26.86 26.86 26.86 26.86 26.86
Accounts Payable 417.7 612.3 655.4 776.8 1,545.1 2,801.2 4,129.6 6,087.9 8,974.9 13,231.0
Accounts Payable, % 12.51 17.21 12.61 10.91 10.34 12.72 12.72 12.72 12.72 12.72
Capital Expenditure -44.3 -58.0 -45.2 -36.8 .0 -191.4 -282.2 -416.0 -613.3 -904.1
Capital Expenditure, % -1.33 -1.63 -0.86954 -0.5165 0 -0.86893 -0.86893 -0.86893 -0.86893 -0.86893
Tax Rate, % 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8
EBITAT 85.1 116.9 256.3 645.8 1,204.9 1,253.4 1,847.7 2,724.0 4,015.7 5,920.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -768.3 32.2 -588.7 551.6 -2,486.7 294.1 -1,293.4 -1,906.7 -2,811.0 -4,144.0
WACC, % 9.87 9.85 9.81 9.81 9.85 9.84 9.84 9.84 9.84 9.84
PV UFCF
SUM PV UFCF -6,766.9
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -4,289
Terminal Value -67,683
Present Terminal Value -42,339
Enterprise Value -49,106
Net Debt 504
Equity Value -49,610
Diluted Shares Outstanding, MM 602
Equity Value Per Share -82.39

What You Will Get

  • Real SMCI Financial Data: Pre-filled with Super Micro Computer, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Super Micro Computer, Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Pre-Loaded Data: Super Micro Computer, Inc.'s (SMCI) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Instant Results: View Super Micro Computer, Inc.'s (SMCI) intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SMCI DCF Calculator.
  2. Input Your Assumptions: Modify yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Super Micro Computer's intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Super Micro Computer, Inc. (SMCI)?

  • Accuracy: Leverages real Super Micro financial data for precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs according to their needs.
  • Time-Saving: Avoid the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and detail expected at the CFO level.
  • User-Friendly: Intuitive design ensures accessibility for users of all financial backgrounds.

Who Should Use This Product?

  • Data Center Managers: Optimize server performance and efficiency with advanced solutions tailored for your needs.
  • IT Professionals: Streamline deployment processes using cutting-edge hardware and software configurations.
  • System Integrators: Easily customize solutions for diverse client requirements and industry standards.
  • Tech Enthusiasts: Explore the latest innovations in server technology and enhance your knowledge base.
  • Researchers and Academics: Utilize our products for experimental setups and data analysis in computing studies.

What the Template Contains

  • Historical Data: Includes Super Micro Computer, Inc.'s (SMCI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Super Micro Computer, Inc.'s (SMCI) 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 Super Micro Computer, Inc.'s (SMCI) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.