Synaptics Incorporated (SYNA) DCF Valuation

Synaptics Incorporated (SYNA) 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

Synaptics Incorporated (SYNA) 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:

Optimize your time and improve precision with our Synaptics Incorporated (SYNA) DCF Calculator! With real-time data and customizable assumptions, this tool empowers you to forecast, analyze, and value Synaptics Incorporated (SYNA) just like a professional investor.


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 1,333.9 1,339.6 1,739.7 1,355.1 959.4 909.0 861.2 816.0 773.1 732.5
Revenue Growth, % 0 0.42732 29.87 -22.11 -29.2 -5.25 -5.25 -5.25 -5.25 -5.25
EBITDA 260.0 281.3 498.2 349.0 49.9 182.0 172.4 163.3 154.8 146.6
EBITDA, % 19.49 21 28.64 25.75 5.2 20.02 20.02 20.02 20.02 20.02
Depreciation 78.1 131.7 147.5 167.5 109.2 87.1 82.5 78.2 74.1 70.2
Depreciation, % 5.86 9.83 8.48 12.36 11.38 9.58 9.58 9.58 9.58 9.58
EBIT 181.9 149.6 350.7 181.5 -59.3 94.9 89.9 85.2 80.7 76.4
EBIT, % 13.64 11.17 20.16 13.39 -6.18 10.44 10.44 10.44 10.44 10.44
Total Cash 763.4 836.3 876.0 934.3 876.9 600.6 569.0 539.1 510.8 484.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 195.3 228.3 322.1 165.2 143.6
Account Receivables, % 14.64 17.04 18.51 12.19 14.97
Inventories 102.0 82.0 169.7 137.2 114.0 82.8 78.4 74.3 70.4 66.7
Inventories, % 7.65 6.12 9.75 10.12 11.88 9.11 9.11 9.11 9.11 9.11
Accounts Payable 60.6 97.6 141.8 45.8 87.5 59.0 55.9 53.0 50.2 47.6
Accounts Payable, % 4.54 7.29 8.15 3.38 9.12 6.5 6.5 6.5 6.5 6.5
Capital Expenditure -16.3 -26.1 -31.1 -35.1 -167.6 -45.5 -43.1 -40.8 -38.7 -36.7
Capital Expenditure, % -1.22 -1.95 -1.79 -2.59 -17.47 -5 -5 -5 -5 -5
Tax Rate, % 200.8 200.8 200.8 200.8 200.8 200.8 200.8 200.8 200.8 200.8
EBITAT 135.6 99.2 281.8 106.0 59.8 53.0 50.3 47.6 45.1 42.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -39.3 228.8 260.9 331.8 87.9 100.4 98.3 93.1 88.3 83.6
WACC, % 9.72 9.59 9.82 9.47 8.53 9.43 9.43 9.43 9.43 9.43
PV UFCF
SUM PV UFCF 359.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 87
Terminal Value 1,603
Present Terminal Value 1,021
Enterprise Value 1,381
Net Debt 145
Equity Value 1,236
Diluted Shares Outstanding, MM 40
Equity Value Per Share 31.13

What You Will Get

  • Real SYNA Financial Data: Pre-filled with Synaptics Incorporated’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 Synaptics Incorporated’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 Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional metrics in real-time.
  • High-Precision Accuracy: Leverages Synaptics' actual financial data for reliable valuation results.
  • Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze results side by side.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating complex models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Synaptics Incorporated's (SYNA) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and utilize the outputs for your investment strategies.

Why Choose This Calculator for Synaptics Incorporated (SYNA)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Synaptics' historical and projected financials are preloaded for precision.
  • Versatile Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience.

Who Should Use This Product?

  • Finance Students: Master valuation methods and practice with actual data related to Synaptics Incorporated (SYNA).
  • Academics: Utilize industry-standard models in your teaching or scholarly research involving Synaptics Incorporated (SYNA).
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for Synaptics Incorporated (SYNA).
  • Analysts: Enhance your efficiency with a ready-to-use, adaptable DCF model tailored for Synaptics Incorporated (SYNA).
  • Small Business Owners: Understand the analytical approaches used for large public entities like Synaptics Incorporated (SYNA).

What the Template Contains

  • Preloaded SYNA Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.