Power Integrations, Inc. (POWI) 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
Power Integrations, Inc. (POWI) Bundle
Enhance your investment choices with the Power Integrations, Inc. (POWI) DCF Calculator! Utilize real financial data for Power Integrations, adjust growth projections and expenses, and quickly observe how these changes affect the intrinsic value of Power Integrations, Inc. (POWI).
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 | 420.7 | 488.3 | 703.3 | 651.1 | 444.5 | 467.8 | 492.3 | 518.1 | 545.3 | 573.9 |
| Revenue Growth, % | 0 | 16.08 | 44.02 | -7.41 | -31.73 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| EBITDA | 72.5 | 98.6 | 210.0 | 217.8 | 72.4 | 109.5 | 115.2 | 121.3 | 127.6 | 134.3 |
| EBITDA, % | 17.22 | 20.19 | 29.86 | 33.44 | 16.29 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 |
| Depreciation | 24.4 | 28.1 | 34.9 | 37.3 | 37.4 | 28.7 | 30.2 | 31.8 | 33.4 | 35.2 |
| Depreciation, % | 5.8 | 5.75 | 4.97 | 5.74 | 8.41 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 |
| EBIT | 48.1 | 70.5 | 175.1 | 180.4 | 35.1 | 80.8 | 85.0 | 89.5 | 94.2 | 99.1 |
| EBIT, % | 11.42 | 14.43 | 24.89 | 27.71 | 7.89 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 |
| Total Cash | 411.1 | 449.2 | 530.4 | 353.8 | 311.6 | 364.5 | 383.6 | 403.7 | 424.8 | 447.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 24.3 | 35.9 | 41.4 | 20.8 | 14.7 | 23.9 | 25.1 | 26.4 | 27.8 | 29.3 |
| Account Receivables, % | 5.77 | 7.35 | 5.89 | 3.2 | 3.3 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 |
| Inventories | 90.4 | 102.9 | 99.3 | 135.4 | 163.2 | 106.8 | 112.4 | 118.3 | 124.5 | 131.0 |
| Inventories, % | 21.48 | 21.07 | 14.11 | 20.8 | 36.7 | 22.83 | 22.83 | 22.83 | 22.83 | 22.83 |
| Accounts Payable | 27.4 | 34.7 | 43.7 | 30.1 | 26.4 | 28.4 | 29.9 | 31.5 | 33.2 | 34.9 |
| Accounts Payable, % | 6.52 | 7.11 | 6.22 | 4.62 | 5.94 | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 |
| Capital Expenditure | -25.1 | -70.6 | -47.3 | -39.2 | -20.9 | -35.4 | -37.3 | -39.2 | -41.3 | -43.5 |
| Capital Expenditure, % | -5.98 | -14.46 | -6.72 | -6.02 | -4.7 | -7.58 | -7.58 | -7.58 | -7.58 | -7.58 |
| Tax Rate, % | -21.41 | -21.41 | -21.41 | -21.41 | -21.41 | -21.41 | -21.41 | -21.41 | -21.41 | -21.41 |
| EBITAT | 41.8 | 66.7 | 163.4 | 168.0 | 42.6 | 75.6 | 79.6 | 83.8 | 88.1 | 92.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -46.2 | 7.3 | 158.2 | 136.9 | 33.8 | 118.1 | 67.1 | 70.7 | 74.4 | 78.3 |
| WACC, % | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 318.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 81 | |||||||||
| Terminal Value | 1,445 | |||||||||
| Present Terminal Value | 912 | |||||||||
| Enterprise Value | 1,231 | |||||||||
| Net Debt | -54 | |||||||||
| Equity Value | 1,284 | |||||||||
| Diluted Shares Outstanding, MM | 58 | |||||||||
| Equity Value Per Share | 22.29 |
What You Will Get
- Real POWI Financial Data: Pre-filled with Power Integrations’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Power Integrations’ 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
- Comprehensive Data: Power Integrations’ historical financial reports and pre-loaded forecasts.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Results: Monitor Power Integrations’ intrinsic value recalculating instantly.
- Intuitive Visual Outputs: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based POWI DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key factors.
- Instant Calculations: The model automatically recalculates Power Integrations’ intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial decision-making.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to Power Integrations, Inc.'s (POWI) valuation as you tweak inputs.
- Preloaded Data: Comes with Power Integrations, Inc.'s (POWI) actual financial figures for swift evaluations.
- Preferred by Experts: Utilized by financial analysts and investors for making well-informed choices.
Who Should Use Power Integrations, Inc. (POWI)?
- Investors: Gain insights and make informed decisions with advanced semiconductor solutions.
- Electrical Engineers: Streamline design processes with cutting-edge power management technologies.
- Product Developers: Efficiently integrate high-performance components into your designs.
- Energy Efficiency Advocates: Explore innovative products that enhance energy savings and sustainability.
- Educators and Students: Utilize real-world applications of power electronics in academic settings.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Power Integrations 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 Power Integrations, Inc. (POWI).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.