Wolfspeed, Inc. (WOLF) DCF Valuation

Wolfspeed, Inc. (WOLF) 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

Wolfspeed, Inc. (WOLF) 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:

Enhance your investment strategy with the Wolfspeed, Inc. (WOLF) DCF Calculator! Utilize accurate financial data, adjust growth projections and expenses, and instantly observe how these alterations affect the intrinsic value of Wolfspeed, Inc. (WOLF).


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 470.7 525.6 746.2 921.9 807.2 937.8 1,089.6 1,266.0 1,470.9 1,708.9
Revenue Growth, % 0 11.66 41.97 23.55 -12.44 16.18 16.18 16.18 16.18 16.18
EBITDA -73.6 -173.9 -131.2 -71.6 -145.2 -172.7 -200.6 -233.1 -270.8 -314.6
EBITDA, % -15.64 -33.09 -17.58 -7.77 -17.99 -18.41 -18.41 -18.41 -18.41 -18.41
Depreciation 97.1 120.9 129.8 164.0 181.0 189.9 220.6 256.3 297.8 346.0
Depreciation, % 20.63 23 17.39 17.79 22.42 20.25 20.25 20.25 20.25 20.25
EBIT -170.7 -294.8 -261.0 -235.6 -326.2 -362.6 -421.2 -489.4 -568.6 -660.7
EBIT, % -36.27 -56.09 -34.98 -25.56 -40.41 -38.66 -38.66 -38.66 -38.66 -38.66
Total Cash 1,239.7 1,154.6 1,198.8 2,954.9 2,174.6 937.8 1,089.6 1,266.0 1,470.9 1,708.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 79.0 102.3 150.2 265.3 289.8
Account Receivables, % 16.78 19.46 20.13 28.78 35.9
Inventories 121.9 166.6 227.0 327.5 461.2 338.9 393.7 457.5 531.5 617.5
Inventories, % 25.9 31.7 30.42 35.52 57.14 36.14 36.14 36.14 36.14 36.14
Accounts Payable 88.1 44.2 57.8 44.9 53.0 86.9 100.9 117.3 136.2 158.3
Accounts Payable, % 18.72 8.41 7.75 4.87 6.57 9.26 9.26 9.26 9.26 9.26
Capital Expenditure -234.3 -576.4 -650.6 -962.3 -2,274.0 -819.6 -952.3 -1,106.4 -1,285.4 -1,493.5
Capital Expenditure, % -49.78 -109.67 -87.19 -104.38 -281.71 -87.39 -87.39 -87.39 -87.39 -87.39
Tax Rate, % -50.95 -50.95 -50.95 -50.95 -50.95 -50.95 -50.95 -50.95 -50.95 -50.95
EBITAT -164.1 -295.8 -269.2 -236.6 -492.4 -359.7 -418.0 -485.6 -564.2 -655.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -414.1 -863.2 -884.7 -1,263.4 -2,735.5 -770.6 -1,227.1 -1,425.8 -1,656.5 -1,924.6
WACC, % 5.18 5.33 5.33 5.33 5.33 5.3 5.3 5.3 5.3 5.3
PV UFCF
SUM PV UFCF -5,894.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,963
Terminal Value -59,552
Present Terminal Value -46,008
Enterprise Value -51,902
Net Debt 5,246
Equity Value -57,147
Diluted Shares Outstanding, MM 126
Equity Value Per Share -454.66

What You Will Receive

  • Customizable Excel Template: A tailored Excel-based DCF Calculator featuring pre-filled real WOLF financials.
  • Accurate Data: Historical performance data and forward-looking projections (displayed in the highlighted cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Wolfspeed’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and ease of navigation, with detailed step-by-step guidance.

Key Features

  • Real-Life WOLF Data: Pre-filled with Wolfspeed’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Access the comprehensive Excel file containing Wolfspeed, Inc.'s (WOLF) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and analyze results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Wolfspeed, Inc. (WOLF)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Wolfspeed, Inc. (WOLF).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Wolfspeed’s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for precise analysis.
  • High-Quality Standards: Designed for financial analysts, investors, and business consultants focusing on Wolfspeed, Inc. (WOLF).

Who Should Use This Product?

  • Investors: Accurately estimate Wolfspeed, Inc.'s (WOLF) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to Wolfspeed, Inc. (WOLF).
  • Consultants: Quickly adapt the template for valuation reports for clients involving Wolfspeed, Inc. (WOLF).
  • Entrepreneurs: Gain insights into financial modeling techniques utilized by leading companies in the semiconductor industry, such as Wolfspeed, Inc. (WOLF).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Wolfspeed, Inc. (WOLF).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations specific to Wolfspeed, Inc. (WOLF).
  • Real-World Data: Wolfspeed’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into Wolfspeed’s performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage tailored to Wolfspeed, Inc. (WOLF).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results focused on Wolfspeed, Inc. (WOLF).