TTM Technologies, Inc. (TTMI) DCF Valuation

TTM Technologies, Inc. (TTMI) 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

TTM Technologies, Inc. (TTMI) 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:

Designed for accuracy, our (TTMI) DCF Calculator empowers you to assess TTM Technologies, Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced projections.


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 2,689.3 2,105.3 2,248.7 2,495.0 2,232.6 2,151.8 2,074.0 1,998.9 1,926.6 1,856.9
Revenue Growth, % 0 -21.72 6.81 10.95 -10.52 -3.62 -3.62 -3.62 -3.62 -3.62
EBITDA 258.1 161.9 231.6 308.1 210.4 212.4 204.7 197.3 190.2 183.3
EBITDA, % 9.6 7.69 10.3 12.35 9.42 9.87 9.87 9.87 9.87 9.87
Depreciation 144.0 143.9 127.3 133.9 160.7 130.9 126.2 121.6 117.2 113.0
Depreciation, % 5.35 6.84 5.66 5.37 7.2 6.08 6.08 6.08 6.08 6.08
EBIT 114.1 17.9 104.3 174.2 49.7 81.5 78.6 75.7 73.0 70.3
EBIT, % 4.24 0.85198 4.64 6.98 2.23 3.79 3.79 3.79 3.79 3.79
Total Cash 400.2 451.6 537.7 402.7 450.2 415.5 400.5 386.0 372.0 358.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 758.2 654.4 711.2 878.3 712.3
Account Receivables, % 28.19 31.08 31.63 35.2 31.91
Inventories 122.0 115.7 127.6 170.6 213.1 138.1 133.1 128.3 123.6 119.2
Inventories, % 4.54 5.49 5.67 6.84 9.54 6.42 6.42 6.42 6.42 6.42
Accounts Payable 329.9 327.1 361.5 361.8 334.6 315.7 304.3 293.3 282.7 272.5
Accounts Payable, % 12.27 15.54 16.07 14.5 14.99 14.67 14.67 14.67 14.67 14.67
Capital Expenditure -142.6 -103.3 -82.0 -102.9 -160.2 -108.2 -104.3 -100.6 -96.9 -93.4
Capital Expenditure, % -5.3 -4.91 -3.64 -4.12 -7.18 -5.03 -5.03 -5.03 -5.03 -5.03
Tax Rate, % 6402.36 6402.36 6402.36 6402.36 6402.36 6402.36 6402.36 6402.36 6402.36 6402.36
EBITAT 102.0 6.4 81.0 90.1 -3,130.8 41.4 39.9 38.5 37.1 35.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -446.9 154.4 91.9 -88.6 -3,034.0 152.6 80.0 77.1 74.3 71.6
WACC, % 8.51 7.79 8.35 8.01 7.31 7.99 7.99 7.99 7.99 7.99
PV UFCF
SUM PV UFCF 374.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 73
Terminal Value 1,218
Present Terminal Value 829
Enterprise Value 1,204
Net Debt 570
Equity Value 634
Diluted Shares Outstanding, MM 103
Equity Value Per Share 6.17

What You Will Get

  • Pre-Filled Financial Model: TTM Technologies’ actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers for [TTMI].
  • Instant Calculations: Automatic updates ensure you see results as you make changes to your model.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation of [TTMI].
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts on [TTMI].

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures specific to TTM Technologies, Inc. (TTMI).
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional financial metrics in real-time.
  • High-Precision Accuracy: Leverages TTM Technologies' actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze results side by side.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Obtain the pre-formatted Excel file containing TTM Technologies, Inc. (TTMI) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare their outcomes.
  • Make Decisions: Leverage the valuation results to inform your investment choices.

Why Choose This Calculator for TTM Technologies, Inc. (TTMI)?

  • Designed for Experts: A sophisticated tool utilized by industry analysts, CFOs, and consultants.
  • Accurate Data: TTM Technologies' historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Concise Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Comprehensive step-by-step instructions to assist you throughout the process.

Who Should Use This Product?

  • Investors: Assess TTM Technologies' valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation workflows and evaluate financial forecasts.
  • Startup Founders: Understand the valuation methods applied to significant public firms like TTM Technologies.
  • Consultants: Create comprehensive valuation reports for your clients.
  • Students and Educators: Utilize actual market data to practice and instruct on valuation methodologies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for TTM Technologies, Inc. (TTMI).
  • Real-World Data: TTM Technologies' 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 to gain deeper insights into the company's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables that provide clear, actionable results for stakeholders.

No products were found matching.