ON Semiconductor Corporation (ON) DCF Valuation

ON Semiconductor Corporation (ON) 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

ON Semiconductor Corporation (ON) 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:

Discover the true value of ON Semiconductor Corporation (ON) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect ON's valuation – all within a single Excel template.


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 5,517.9 5,255.0 6,739.8 8,326.2 8,253.0 9,205.2 10,267.2 11,451.8 12,773.0 14,246.6
Revenue Growth, % 0 -4.76 28.25 23.54 -0.87915 11.54 11.54 11.54 11.54 11.54
EBITDA 1,210.6 1,043.4 1,981.8 3,338.9 3,217.5 2,766.8 3,086.0 3,442.1 3,839.2 4,282.1
EBITDA, % 21.94 19.86 29.4 40.1 38.99 30.06 30.06 30.06 30.06 30.06
Depreciation 593.1 625.1 596.7 551.8 609.5 837.9 934.5 1,042.3 1,162.6 1,296.7
Depreciation, % 10.75 11.9 8.85 6.63 7.39 9.1 9.1 9.1 9.1 9.1
EBIT 617.5 418.3 1,385.1 2,787.1 2,608.0 1,929.0 2,151.5 2,399.7 2,676.6 2,985.4
EBIT, % 11.19 7.96 20.55 33.47 31.6 20.96 20.96 20.96 20.96 20.96
Total Cash 894.2 1,080.7 1,352.6 2,919.0 2,483.0 2,245.8 2,504.9 2,793.9 3,116.2 3,475.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 705.0 676.0 809.4 842.3 935.4
Account Receivables, % 12.78 12.86 12.01 10.12 11.33
Inventories 1,232.4 1,251.4 1,379.5 1,616.8 2,111.8 2,055.0 2,292.1 2,556.5 2,851.5 3,180.5
Inventories, % 22.33 23.81 20.47 19.42 25.59 22.32 22.32 22.32 22.32 22.32
Accounts Payable 543.6 572.9 635.1 852.1 725.6 905.8 1,010.3 1,126.9 1,256.9 1,401.9
Accounts Payable, % 9.85 10.9 9.42 10.23 8.79 9.84 9.84 9.84 9.84 9.84
Capital Expenditure -634.6 -483.6 -492.0 -1,036.0 -1,575.6 -1,096.1 -1,222.6 -1,363.6 -1,520.9 -1,696.4
Capital Expenditure, % -11.5 -9.2 -7.3 -12.44 -19.09 -11.91 -11.91 -11.91 -11.91 -11.91
Tax Rate, % 13.89 13.89 13.89 13.89 13.89 13.89 13.89 13.89 13.89 13.89
EBITAT 472.6 554.7 1,207.8 2,244.4 2,245.9 1,660.4 1,851.9 2,065.6 2,303.9 2,569.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -962.7 735.5 1,113.2 1,707.0 565.2 1,486.5 1,305.8 1,456.4 1,624.5 1,811.9
WACC, % 11.35 11.46 11.4 11.37 11.4 11.4 11.4 11.4 11.4 11.4
PV UFCF
SUM PV UFCF 5,551.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,884
Terminal Value 25,481
Present Terminal Value 14,855
Enterprise Value 20,407
Net Debt 877
Equity Value 19,530
Diluted Shares Outstanding, MM 447
Equity Value Per Share 43.71

What You Will Receive

  • Pre-Filled Financial Model: ON Semiconductor's (ON) actual data provides an accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates let you view results instantly as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • Real ON Semiconductor Financials: Access accurate pre-loaded historical data and future projections for ON.
  • Customizable Forecast Assumptions: Edit yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis tailored for ON.
  • Visual Dashboard: User-friendly charts and summaries to help visualize your valuation results for ON Semiconductor.
  • For Professionals and Beginners: A straightforward, intuitive layout designed for investors, CFOs, and consultants in the semiconductor industry.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based ON DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates ON Semiconductor's intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for ON Semiconductor Corporation (ON)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Data: ON Semiconductor's historical and projected financials are preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance helps you navigate through the calculations.

Who Should Use This Product?

  • Investors: Evaluate ON Semiconductor's valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of leading companies like ON Semiconductor.
  • Consultants: Provide comprehensive valuation reports for their clients.
  • Students and Educators: Utilize real-time data to learn and teach valuation practices.

What the Template Contains

  • Preloaded ON 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.