SiTime Corporation (SITM) DCF Valuation

SiTime Corporation (SITM) 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

SiTime Corporation (SITM) 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 (SITM) DCF Calculator empowers you to evaluate SiTime Corporation's valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved 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 84.1 116.2 218.8 283.6 144.0 182.5 231.3 293.1 371.4 470.7
Revenue Growth, % 0 38.16 88.37 29.61 -49.23 26.73 26.73 26.73 26.73 26.73
EBITDA 3.4 -2.2 40.8 28.0 -87.2 -11.0 -13.9 -17.6 -22.3 -28.3
EBITDA, % 4.01 -1.93 18.63 9.87 -60.59 -6 -6 -6 -6 -6
Depreciation 8.3 6.4 7.9 11.8 16.1 12.5 15.9 20.1 25.5 32.3
Depreciation, % 9.84 5.51 3.62 4.18 11.2 6.87 6.87 6.87 6.87 6.87
EBIT -4.9 -8.6 32.8 16.1 -103.4 -23.5 -29.8 -37.7 -47.8 -60.6
EBIT, % -5.83 -7.44 15.01 5.69 -71.79 -12.87 -12.87 -12.87 -12.87 -12.87
Total Cash 63.4 73.5 559.5 564.1 528.2 160.1 202.9 257.2 325.9 413.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 18.7 24.7 38.4 41.2 21.9
Account Receivables, % 22.28 21.23 17.54 14.54 15.18
Inventories 11.9 12.4 23.6 57.7 65.5 37.0 46.9 59.5 75.4 95.5
Inventories, % 14.17 10.63 10.8 20.33 45.52 20.29 20.29 20.29 20.29 20.29
Accounts Payable 3.9 6.2 13.1 14.9 8.7 9.9 12.6 15.9 20.2 25.6
Accounts Payable, % 4.6 5.32 5.99 5.25 6.04 5.44 5.44 5.44 5.44 5.44
Capital Expenditure -3.2 -7.8 -33.8 -35.6 -12.2 -17.2 -21.8 -27.6 -34.9 -44.3
Capital Expenditure, % -3.81 -6.71 -15.44 -12.57 -8.51 -9.41 -9.41 -9.41 -9.41 -9.41
Tax Rate, % -0.18909 -0.18909 -0.18909 -0.18909 -0.18909 -0.18909 -0.18909 -0.18909 -0.18909 -0.18909
EBITAT -4.9 -8.6 32.8 16.1 -103.6 -23.5 -29.7 -37.7 -47.7 -60.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -26.6 -14.1 -11.2 -42.8 -94.4 -9.6 -51.7 -65.5 -83.0 -105.2
WACC, % 13.06 13.06 13.06 13.06 13.06 13.06 13.06 13.06 13.06 13.06
PV UFCF
SUM PV UFCF -202.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -109
Terminal Value -1,207
Present Terminal Value -653
Enterprise Value -855
Net Debt -1
Equity Value -854
Diluted Shares Outstanding, MM 22
Equity Value Per Share -38.48

What You Will Get

  • Real SITM Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess SiTime’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Genuine SiTime Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
  • Suitable for All Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring SiTime Corporation’s (SITM) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Confidence: Deliver professional valuation insights to back your decisions.

Why Choose This Calculator for SiTime Corporation (SITM)?

  • Accuracy: Utilizes real SiTime financial data for reliable calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive interface suitable for users with any level of financial expertise.

Who Should Use This Product?

  • Investors: Evaluate SiTime Corporation’s (SITM) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation processes and assess financial forecasts for SiTime Corporation.
  • Startup Founders: Discover the valuation methods applied to successful public companies like SiTime Corporation.
  • Consultants: Provide clients with expert valuation reports based on SiTime Corporation's financials.
  • Students and Educators: Utilize real data from SiTime Corporation to teach and practice valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled SiTime Corporation (SITM) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for SiTime Corporation (SITM).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.