MaxLinear, Inc. (MXL) 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
MaxLinear, Inc. (MXL) Bundle
Gain insight into your MaxLinear, Inc. (MXL) valuation analysis using our cutting-edge DCF Calculator! Equipped with real (MXL) data, this Excel template lets you adjust forecasts and assumptions to accurately calculate the intrinsic value of MaxLinear, Inc.
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 | 317.2 | 478.6 | 892.4 | 1,120.3 | 693.3 | 909.5 | 1,193.2 | 1,565.4 | 2,053.7 | 2,694.3 |
| Revenue Growth, % | 0 | 50.89 | 86.46 | 25.53 | -38.12 | 31.19 | 31.19 | 31.19 | 31.19 | 31.19 |
| EBITDA | 43.0 | -29.3 | 145.3 | 255.9 | 9.5 | 87.2 | 114.4 | 150.0 | 196.8 | 258.2 |
| EBITDA, % | 13.55 | -6.12 | 16.28 | 22.84 | 1.37 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| Depreciation | 64.3 | 72.6 | 84.4 | 71.9 | 62.6 | 109.8 | 144.0 | 189.0 | 247.9 | 325.3 |
| Depreciation, % | 20.28 | 15.17 | 9.46 | 6.42 | 9.03 | 12.07 | 12.07 | 12.07 | 12.07 | 12.07 |
| EBIT | -21.4 | -101.9 | 60.9 | 184.0 | -53.1 | -22.6 | -29.7 | -39.0 | -51.1 | -67.0 |
| EBIT, % | -6.73 | -21.29 | 6.82 | 16.42 | -7.66 | -2.49 | -2.49 | -2.49 | -2.49 | -2.49 |
| Total Cash | 92.7 | 148.9 | 130.6 | 205.9 | 187.3 | 218.9 | 287.2 | 376.8 | 494.4 | 648.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 50.4 | 67.4 | 119.7 | 171.0 | 170.6 | 151.5 | 198.7 | 260.7 | 342.0 | 448.7 |
| Account Receivables, % | 15.89 | 14.09 | 13.42 | 15.26 | 24.61 | 16.65 | 16.65 | 16.65 | 16.65 | 16.65 |
| Inventories | 31.5 | 97.8 | 131.7 | 160.5 | 99.9 | 134.4 | 176.3 | 231.3 | 303.4 | 398.1 |
| Inventories, % | 9.93 | 20.44 | 14.76 | 14.33 | 14.41 | 14.78 | 14.78 | 14.78 | 14.78 | 14.78 |
| Accounts Payable | 13.4 | 32.8 | 53.0 | 68.6 | 21.6 | 47.7 | 62.6 | 82.2 | 107.8 | 141.4 |
| Accounts Payable, % | 4.24 | 6.84 | 5.94 | 6.12 | 3.11 | 5.25 | 5.25 | 5.25 | 5.25 | 5.25 |
| Capital Expenditure | -7.0 | -15.3 | -46.8 | -52.4 | -19.8 | -33.1 | -43.4 | -56.9 | -74.6 | -97.9 |
| Capital Expenditure, % | -2.2 | -3.19 | -5.24 | -4.68 | -2.86 | -3.63 | -3.63 | -3.63 | -3.63 | -3.63 |
| Tax Rate, % | -14.63 | -14.63 | -14.63 | -14.63 | -14.63 | -14.63 | -14.63 | -14.63 | -14.63 | -14.63 |
| EBITAT | -13.1 | -87.5 | 53.4 | 132.1 | -60.9 | -18.4 | -24.1 | -31.7 | -41.6 | -54.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -24.2 | -94.2 | 25.1 | 87.0 | -4.1 | 69.2 | 2.3 | 3.0 | 3.9 | 5.1 |
| WACC, % | 12.41 | 12.56 | 12.57 | 12.48 | 12.64 | 12.53 | 12.53 | 12.53 | 12.53 | 12.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 70.7 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 5 | |||||||||
| Terminal Value | 55 | |||||||||
| Present Terminal Value | 31 | |||||||||
| Enterprise Value | 101 | |||||||||
| Net Debt | -30 | |||||||||
| Equity Value | 131 | |||||||||
| Diluted Shares Outstanding, MM | 81 | |||||||||
| Equity Value Per Share | 1.62 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: MaxLinear, Inc.'s (MXL) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model designed to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Access reliable pre-loaded historical figures and future forecasts for MaxLinear, Inc. (MXL).
- Tailored Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Suitable for All Skill Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- 1. Download the Model: Obtain and open the Excel template featuring MaxLinear, Inc.'s (MXL) financial data.
- 2. Adjust Key Inputs: Modify essential parameters such as revenue growth, discount rates, and investment expenditures.
- 3. Analyze Results in Real-Time: The DCF model automatically computes the intrinsic value and net present value (NPV).
- 4. Explore Different Scenarios: Evaluate various projections to assess a range of valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation analysis to back your strategic choices.
Why Choose This Calculator for MaxLinear, Inc. (MXL)?
- Designed for Experts: A specialized tool utilized by analysts, CFOs, and industry consultants.
- Accurate Data: MaxLinear’s historical and forecasted financials are preloaded for precision.
- Flexible Scenario Analysis: 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 throughout the process.
Who Should Use MaxLinear, Inc. (MXL) Products?
- Investors: Make informed investment choices with advanced technology solutions from MaxLinear.
- Engineers: Streamline your design process with high-performance semiconductor products tailored for various applications.
- Telecommunications Professionals: Enhance network performance using MaxLinear's innovative connectivity solutions.
- Technology Enthusiasts: Explore cutting-edge technologies and their impact on the digital landscape.
- Educators and Students: Utilize MaxLinear's resources to gain practical insights into the semiconductor industry.
What the Template Contains
- Pre-Filled DCF Model: MaxLinear’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate MaxLinear’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.