NXP Semiconductors N.V. (NXPI) DCF Valuation

NXP Semiconductors N.V. (NXPI) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

NXP Semiconductors N.V. (NXPI) 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:

Looking to determine the intrinsic value of NXP Semiconductors N.V.? Our NXPI DCF Calculator integrates real-world data and offers extensive customization options, enabling you to refine your forecasts and enhance your investment choices.


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 8,877.0 8,612.0 11,063.0 13,205.0 13,276.0 14,782.0 16,458.8 18,325.8 20,404.6 22,719.3
Revenue Growth, % 0 -2.99 28.46 19.36 0.53768 11.34 11.34 11.34 11.34 11.34
EBITDA 2,719.0 2,351.0 3,811.0 5,040.0 4,896.0 4,949.7 5,511.2 6,136.3 6,832.4 7,607.5
EBITDA, % 30.63 27.3 34.45 38.17 36.88 33.48 33.48 33.48 33.48 33.48
Depreciation 2,047.0 1,988.0 1,262.0 1,250.0 1,106.0 2,227.6 2,480.3 2,761.6 3,074.9 3,423.7
Depreciation, % 23.06 23.08 11.41 9.47 8.33 15.07 15.07 15.07 15.07 15.07
EBIT 672.0 363.0 2,549.0 3,790.0 3,790.0 2,722.1 3,030.9 3,374.7 3,757.5 4,183.8
EBIT, % 7.57 4.22 23.04 28.7 28.55 18.41 18.41 18.41 18.41 18.41
Total Cash 1,045.0 2,275.0 2,830.0 3,845.0 4,271.0 3,697.2 4,116.6 4,583.6 5,103.5 5,682.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 667.0 765.0 923.0 960.0 894.0
Account Receivables, % 7.51 8.88 8.34 7.27 6.73
Inventories 1,192.0 1,030.0 1,189.0 1,782.0 2,134.0 1,942.5 2,162.8 2,408.2 2,681.4 2,985.5
Inventories, % 13.43 11.96 10.75 13.49 16.07 13.14 13.14 13.14 13.14 13.14
Accounts Payable 944.0 991.0 1,252.0 1,617.0 1,164.0 1,610.4 1,793.1 1,996.5 2,222.9 2,475.1
Accounts Payable, % 10.63 11.51 11.32 12.25 8.77 10.89 10.89 10.89 10.89 10.89
Capital Expenditure -628.0 -522.0 -932.0 -1,227.0 -1,006.0 -1,136.1 -1,265.0 -1,408.5 -1,568.3 -1,746.2
Capital Expenditure, % -7.07 -6.06 -8.42 -9.29 -7.58 -7.69 -7.69 -7.69 -7.69 -7.69
Tax Rate, % 16.56 16.56 16.56 16.56 16.56 16.56 16.56 16.56 16.56 16.56
EBITAT 561.2 30,492.0 2,187.7 3,140.9 3,162.5 2,371.7 2,640.8 2,940.3 3,273.9 3,645.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,065.2 32,069.0 2,461.7 2,898.9 2,523.5 3,849.7 3,688.4 4,106.8 4,572.7 5,091.4
WACC, % 10.2 10.33 10.22 10.2 10.2 10.23 10.23 10.23 10.23 10.23
PV UFCF
SUM PV UFCF 15,819.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 5,295
Terminal Value 84,982
Present Terminal Value 52,217
Enterprise Value 68,036
Net Debt 7,527
Equity Value 60,509
Diluted Shares Outstanding, MM 261
Equity Value Per Share 231.51

What You Will Get

  • Authentic NXPI Financial Data: Pre-filled with NXP Semiconductors’ historical and projected data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch NXP Semiconductors’ intrinsic value refresh in real-time based on your modifications.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages NXP's actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze their impacts.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review NXP Semiconductors' 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 assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment decisions.

Why Choose This Calculator for NXP Semiconductors N.V. (NXPI)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for NXP Semiconductors.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes NXP’s intrinsic value and Net Present Value.
  • Integrated Data: Historical and projected data provide reliable benchmarks for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and corporate advisors focusing on NXP.

Who Should Use This Product?

  • Investors: Accurately assess NXP Semiconductors' fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis tailored to NXP (NXPI).
  • Consultants: Easily customize the template for valuation reports focused on NXP Semiconductors (NXPI) for clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading semiconductor firms.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies in the tech sector.

What the Template Contains

  • Pre-Filled DCF Model: NXP Semiconductors’ financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate NXP Semiconductors’ 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.

No products were found matching.