Axcelis Technologies, Inc. (ACLS) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Axcelis Technologies, Inc. (ACLS) Bundle
Looking to determine the intrinsic value of Axcelis Technologies, Inc.? Our ACLS DCF Calculator integrates real-world data with extensive customization options, enabling you to adjust forecasts and enhance your investment strategies.
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 | 343.0 | 474.6 | 662.4 | 920.0 | 1,130.6 | 1,525.6 | 2,058.5 | 2,777.6 | 3,747.9 | 5,057.2 |
| Revenue Growth, % | 0 | 38.37 | 39.59 | 38.88 | 22.89 | 34.93 | 34.93 | 34.93 | 34.93 | 34.93 |
| EBITDA | 34.0 | 71.0 | 136.1 | 222.1 | 278.9 | 287.5 | 387.9 | 523.4 | 706.2 | 952.9 |
| EBITDA, % | 9.9 | 14.97 | 20.54 | 24.14 | 24.67 | 18.84 | 18.84 | 18.84 | 18.84 | 18.84 |
| Depreciation | 7.9 | 9.9 | 10.8 | 11.6 | 13.1 | 25.8 | 34.8 | 46.9 | 63.3 | 85.4 |
| Depreciation, % | 2.3 | 2.09 | 1.63 | 1.26 | 1.16 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
| EBIT | 26.1 | 61.1 | 125.3 | 210.5 | 265.8 | 261.7 | 353.1 | 476.5 | 642.9 | 867.6 |
| EBIT, % | 7.6 | 12.87 | 18.91 | 22.88 | 23.51 | 17.15 | 17.15 | 17.15 | 17.15 | 17.15 |
| Total Cash | 139.9 | 203.5 | 294.9 | 432.2 | 506.1 | 671.0 | 905.4 | 1,221.8 | 1,648.6 | 2,224.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 83.8 | 86.9 | 104.4 | 169.8 | 218.0 | 293.6 | 396.1 | 534.5 | 721.2 | 973.2 |
| Account Receivables, % | 24.42 | 18.3 | 15.76 | 18.45 | 19.28 | 19.24 | 19.24 | 19.24 | 19.24 | 19.24 |
| Inventories | 140.4 | 161.1 | 195.0 | 242.4 | 306.5 | 481.3 | 649.5 | 876.4 | 1,182.6 | 1,595.7 |
| Inventories, % | 40.93 | 33.94 | 29.43 | 26.35 | 27.11 | 31.55 | 31.55 | 31.55 | 31.55 | 31.55 |
| Accounts Payable | 25.3 | 24.0 | 38.0 | 62.3 | 54.4 | 90.9 | 122.6 | 165.4 | 223.2 | 301.2 |
| Accounts Payable, % | 7.39 | 5.06 | 5.74 | 6.78 | 4.81 | 5.96 | 5.96 | 5.96 | 5.96 | 5.96 |
| Capital Expenditure | -12.0 | -7.4 | -8.7 | -10.7 | -20.7 | -28.6 | -38.5 | -52.0 | -70.2 | -94.7 |
| Capital Expenditure, % | -3.49 | -1.57 | -1.32 | -1.16 | -1.83 | -1.87 | -1.87 | -1.87 | -1.87 | -1.87 |
| Tax Rate, % | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 |
| EBITAT | 21.2 | 54.6 | 102.6 | 188.1 | 234.9 | 225.3 | 304.1 | 410.3 | 553.6 | 747.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -181.6 | 32.0 | 67.3 | 100.5 | 107.1 | 8.5 | 61.3 | 82.7 | 111.6 | 150.6 |
| WACC, % | 11.95 | 11.97 | 11.95 | 11.97 | 11.97 | 11.96 | 11.96 | 11.96 | 11.96 | 11.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 272.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 157 | |||||||||
| Terminal Value | 1,967 | |||||||||
| Present Terminal Value | 1,118 | |||||||||
| Enterprise Value | 1,390 | |||||||||
| Net Debt | -122 | |||||||||
| Equity Value | 1,512 | |||||||||
| Diluted Shares Outstanding, MM | 33 | |||||||||
| Equity Value Per Share | 45.59 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Axcelis Technologies, Inc. (ACLS) financial data pre-filled to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital investments.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial metrics in real-time.
- High-Precision Accuracy: Leverages Axcelis Technologies, Inc.'s (ACLS) actual financial data for credible valuation results.
- Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template with Axcelis Technologies’ data included.
- Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Axcelis Technologies’ intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Axcelis Technologies, Inc. (ACLS)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Data: Axcelis Technologies’ historical and projected financials are preloaded for precision.
- Forecast Scenarios: 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.
Who Should Use This Product?
- Finance Students: Explore advanced semiconductor manufacturing techniques and apply your knowledge using real-time data on Axcelis Technologies, Inc. (ACLS).
- Academics: Integrate industry-specific models into your research or educational programs focused on the semiconductor sector.
- Investors: Validate your investment strategies and evaluate performance metrics for Axcelis Technologies, Inc. (ACLS).
- Analysts: Enhance your analysis process with a customizable financial model tailored for the semiconductor industry.
- Small Business Owners: Understand the valuation and operational strategies of leading companies like Axcelis Technologies, Inc. (ACLS).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Axcelis Technologies 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 Axcelis Technologies (ACLS).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.