Dolby Laboratories, Inc. (DLB) DCF Valuation

Dolby Laboratories, Inc. (DLB) 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

Dolby Laboratories, Inc. (DLB) 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:

Engineered for exactness, our Dolby Laboratories, Inc. (DLB) DCF Calculator empowers you to assess Dolby's valuation using real-time financial data, providing complete flexibility to modify all essential 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 1,161.8 1,281.3 1,253.8 1,009.2 1,273.7 1,321.0 1,370.0 1,420.8 1,473.6 1,528.2
Revenue Growth, % 0 10.28 -2.14 -19.51 26.21 3.71 3.71 3.71 3.71 3.71
EBITDA 332.6 464.1 329.9 219.2 258.3 351.8 364.9 378.4 392.5 407.0
EBITDA, % 28.63 36.22 26.31 21.73 20.28 26.63 26.63 26.63 26.63 26.63
Depreciation 113.9 119.7 123.3 71.3 87.3 113.3 117.5 121.9 126.4 131.1
Depreciation, % 9.8 9.34 9.83 7.06 6.86 8.58 8.58 8.58 8.58 8.58
EBIT 218.7 344.4 206.6 148.0 171.0 238.5 247.4 256.5 266.1 275.9
EBIT, % 18.83 26.88 16.48 14.66 13.43 18.05 18.05 18.05 18.05 18.05
Total Cash 1,118.8 1,264.2 809.3 884.5 482.0 1,017.2 1,054.9 1,094.1 1,134.7 1,176.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 341.7 414.9 419.7 444.4 315.5
Account Receivables, % 29.41 32.38 33.47 44.03 24.77
Inventories 25.6 11.0 23.5 35.6 33.7 29.4 30.4 31.6 32.7 34.0
Inventories, % 2.2 0.8558 1.88 3.53 2.65 2.22 2.22 2.22 2.22 2.22
Accounts Payable 12.6 17.8 14.2 20.9 17.4 18.6 19.3 20.0 20.8 21.5
Accounts Payable, % 1.09 1.39 1.13 2.07 1.36 1.41 1.41 1.41 1.41 1.41
Capital Expenditure -69.0 -54.5 -59.5 -22.2 -30.0 -51.5 -53.4 -55.4 -57.4 -59.5
Capital Expenditure, % -5.94 -4.25 -4.74 -2.2 -2.36 -3.9 -3.9 -3.9 -3.9 -3.9
Tax Rate, % -15.41 -15.41 -15.41 -15.41 -15.41 -15.41 -15.41 -15.41 -15.41 -15.41
EBITAT 211.1 301.4 176.7 117.6 197.4 214.2 222.1 230.4 238.9 247.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -98.6 313.2 219.6 136.7 381.9 163.6 269.8 279.8 290.2 300.9
WACC, % 9.44 9.4 9.39 9.36 9.45 9.41 9.41 9.41 9.41 9.41
PV UFCF
SUM PV UFCF 983.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 313
Terminal Value 5,786
Present Terminal Value 3,691
Enterprise Value 4,674
Net Debt -435
Equity Value 5,109
Diluted Shares Outstanding, MM 97
Equity Value Per Share 52.50

What You Will Get

  • Real DLB Financial Data: Pre-filled with Dolby’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 Dolby’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

  • Customizable Audio Settings: Adjust essential parameters like sound quality, volume levels, and surround sound options.
  • Instant Sound Analysis: Provides real-time audio performance metrics and insights.
  • Industry-Leading Precision: Leverages Dolby’s advanced technology for unparalleled audio experiences.
  • Effortless Compatibility Testing: Easily evaluate how audio setups perform across different devices and environments.
  • Efficiency Booster: Streamlines the audio optimization process, reducing the need for extensive manual adjustments.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Dolby Laboratories, Inc. (DLB) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Evaluate Scenarios: Test various forecasts to explore different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator?

  • Accurate Data: Real Dolby Laboratories financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use This Product?

  • Investors: Evaluate Dolby’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
  • Startup Founders: Understand how established companies like Dolby are appraised.
  • Consultants: Create detailed valuation reports for your clients.
  • Students and Educators: Utilize real-world data to learn and teach valuation methodologies.

What the Dolby Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Dolby Laboratories, Inc. (DLB).
  • Real-World Data: Dolby’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Interactive charts and tables for clear, actionable results.

No products were found matching.