ACM Research, Inc. (ACMR) DCF Valuation

ACM Research, Inc. (ACMR) 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

ACM Research, Inc. (ACMR) 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 the financial prospects of ACM Research, Inc. (ACMR) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and costs to calculate the intrinsic value of ACM Research, Inc. (ACMR) and enhance your investment strategy.


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 107.5 156.6 259.8 388.8 557.7 843.1 1,274.4 1,926.3 2,911.8 4,401.4
Revenue Growth, % 0 45.66 65.84 49.69 43.44 51.16 51.16 51.16 51.16 51.16
EBITDA 18.6 22.5 41.1 74.4 127.0 150.7 227.8 344.3 520.5 786.8
EBITDA, % 17.28 14.4 15.81 19.13 22.77 17.88 17.88 17.88 17.88 17.88
Depreciation .8 1.1 2.4 5.4 8.1 8.7 13.1 19.8 30.0 45.3
Depreciation, % 0.73286 0.67359 0.90587 1.38 1.45 1.03 1.03 1.03 1.03 1.03
EBIT 17.8 21.5 38.7 69.0 118.9 142.0 214.7 324.5 490.6 741.5
EBIT, % 16.55 13.72 14.9 17.75 21.32 16.85 16.85 16.85 16.85 16.85
Total Cash 58.3 100.0 592.6 338.7 283.9 600.3 907.4 1,371.7 2,073.4 3,134.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 33.7 66.1 125.6 212.6 325.7
Account Receivables, % 31.34 42.22 48.36 54.66 58.4
Inventories 44.8 88.6 218.1 393.2 545.4 640.7 968.5 1,464.0 2,213.0 3,345.2
Inventories, % 41.66 56.59 83.97 101.12 97.79 76 76 76 76 76
Accounts Payable 13.3 35.6 101.4 101.7 153.2 215.3 325.5 492.1 743.8 1,124.3
Accounts Payable, % 12.33 22.73 39.02 26.16 27.47 25.54 25.54 25.54 25.54 25.54
Capital Expenditure -1.1 -55.5 -9.7 -92.5 -64.3 -127.4 -192.5 -291.0 -439.9 -665.0
Capital Expenditure, % -1.05 -35.43 -3.74 -23.79 -11.54 -15.11 -15.11 -15.11 -15.11 -15.11
Tax Rate, % 33.44 33.44 33.44 33.44 33.44 33.44 33.44 33.44 33.44 33.44
EBITAT 17.7 20.9 33.9 40.2 79.1 116.4 175.9 265.9 401.9 607.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -47.8 -87.4 -96.6 -308.5 -191.0 -106.1 -423.9 -640.7 -968.5 -1,463.9
WACC, % 11.04 11.03 10.99 10.87 10.91 10.97 10.97 10.97 10.97 10.97
PV UFCF
SUM PV UFCF -2,417.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -1,522
Terminal Value -21,847
Present Terminal Value -12,984
Enterprise Value -15,401
Net Debt -83
Equity Value -15,318
Diluted Shares Outstanding, MM 65
Equity Value Per Share -236.13

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real ACMR financials.
  • Real-World Data: Historical data and forward-looking estimates (as displayed in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on ACM Research's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for ACM Research, Inc. (ACMR).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to ACMR.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit ACMR's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for ACM Research, Inc. (ACMR).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing ACM Research, Inc.'s preloaded financial data.
  • 2. Modify Assumptions: Adjust key variables such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to bolster your decision-making process.

Why Choose This Calculator for ACM Research, Inc. (ACMR)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for ACMR.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios for ACMR.
  • In-Depth Analysis: Automatically computes ACMR's intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for reliable analysis of ACMR.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on ACMR.

Who Should Use This Product?

  • Investors: Accurately estimate ACM Research, Inc.'s (ACMR) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to ACMR.
  • Consultants: Quickly customize the template for valuation reports tailored to ACMR clients.
  • Entrepreneurs: Gain insights into financial modeling practices employed by leading semiconductor companies.
  • Educators: Use it as a teaching resource to illustrate valuation methodologies relevant to the technology sector.

What the Template Contains

  • Pre-Filled Data: Contains ACM Research, Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for ACMR.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs relevant to ACMR.
  • Key Financial Ratios: Evaluate ACM Research's profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Adjust revenue growth, profit margins, and tax rates effortlessly.
  • Clear Dashboard: Visual representations including charts and tables summarizing key valuation outcomes for ACMR.