Skyworks Solutions, Inc. (SWKS) DCF Valuation

Skyworks Solutions, Inc. (SWKS) 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

Skyworks Solutions, Inc. (SWKS) 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:

Explore Skyworks Solutions, Inc. (SWKS) financial future with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate the intrinsic value of Skyworks Solutions, Inc. (SWKS) and enhance your investment strategy.


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 3,355.7 5,109.1 5,485.5 4,772.4 4,178.0 4,534.8 4,922.2 5,342.6 5,798.9 6,294.2
Revenue Growth, % 0 52.25 7.37 -13 -12.45 8.54 8.54 8.54 8.54 8.54
EBITDA 1,256.0 2,048.8 2,214.6 1,756.9 1,118.4 1,646.0 1,786.6 1,939.2 2,104.8 2,284.6
EBITDA, % 37.43 40.1 40.37 36.81 26.77 36.3 36.3 36.3 36.3 36.3
Depreciation 364.3 436.7 690.1 613.7 451.3 504.7 547.8 594.6 645.4 700.5
Depreciation, % 10.86 8.55 12.58 12.86 10.8 11.13 11.13 11.13 11.13 11.13
EBIT 891.7 1,612.1 1,524.5 1,143.2 667.1 1,141.3 1,238.8 1,344.6 1,459.4 1,584.1
EBIT, % 26.57 31.55 27.79 23.95 15.97 25.17 25.17 25.17 25.17 25.17
Total Cash 980.0 1,027.2 586.8 734.4 1,562.7 1,023.0 1,110.4 1,205.3 1,308.2 1,419.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 393.6 756.2 1,094.0 864.3 508.8
Account Receivables, % 11.73 14.8 19.94 18.11 12.18
Inventories 806.0 885.0 1,212.1 1,119.7 784.8 958.5 1,040.4 1,129.2 1,225.7 1,330.4
Inventories, % 24.02 17.32 22.1 23.46 18.78 21.14 21.14 21.14 21.14 21.14
Accounts Payable 226.9 236.0 274.2 159.2 171.8 216.1 234.6 254.6 276.3 299.9
Accounts Payable, % 6.76 4.62 5 3.34 4.11 4.77 4.77 4.77 4.77 4.77
Capital Expenditure -398.5 -652.1 -509.7 -236.1 -157.0 -386.7 -419.7 -455.6 -494.5 -536.7
Capital Expenditure, % -11.88 -12.76 -9.29 -4.95 -3.76 -8.53 -8.53 -8.53 -8.53 -8.53
Tax Rate, % 6.35 6.35 6.35 6.35 6.35 6.35 6.35 6.35 6.35 6.35
EBITAT 814.8 1,510.9 1,316.6 1,041.5 624.8 1,041.4 1,130.3 1,226.8 1,331.6 1,445.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -192.1 863.0 870.3 1,626.2 1,622.1 842.5 1,135.5 1,232.5 1,337.8 1,452.0
WACC, % 9.68 9.68 9.66 9.67 9.68 9.67 9.67 9.67 9.67 9.67
PV UFCF
SUM PV UFCF 4,486.1
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 1,503
Terminal Value 24,339
Present Terminal Value 15,338
Enterprise Value 19,824
Net Debt -168
Equity Value 19,992
Diluted Shares Outstanding, MM 162
Equity Value Per Share 123.79

What You Will Get

  • Real SWKS 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 calculated in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Skyworks Solutions' future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures tailored for Skyworks Solutions, Inc. (SWKS).
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial outputs.
  • High Precision Valuation: Leverages Skyworks' actual financial data for accurate valuation results.
  • Effortless Scenario Analysis: Easily explore different assumptions and assess their impact on outcomes.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Skyworks Solutions, Inc. (SWKS) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Skyworks Solutions, Inc.'s (SWKS) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Skyworks Solutions, Inc. (SWKS)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Parameters: Adjust inputs easily to suit your financial analysis needs.
  • Real-Time Valuation: Observe immediate updates to Skyworks Solutions' valuation as you modify inputs.
  • Preloaded Data: Comes with Skyworks Solutions' actual financial metrics for swift evaluations.
  • Preferred by Experts: Valued by investors and analysts for making well-informed financial decisions.

Who Should Use This Product?

  • Investors: Accurately assess Skyworks Solutions’ (SWKS) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Skyworks Solutions.
  • Consultants: Efficiently customize the template for valuation reports tailored to Skyworks Solutions’ clients.
  • Entrepreneurs: Acquire insights into the financial modeling practices of leading technology companies like Skyworks Solutions.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to the tech industry.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Skyworks Solutions historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Skyworks Solutions, Inc. (SWKS).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.