Silicon Laboratories Inc. (SLAB) DCF Valuation

Silicon Laboratories Inc. (SLAB) 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

Silicon Laboratories Inc. (SLAB) 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:

Gain insight into your Silicon Laboratories Inc. (SLAB) valuation analysis with our state-of-the-art DCF Calculator! Equipped with real (SLAB) data, this Excel template enables you to adjust forecasts and assumptions to determine Silicon Laboratories Inc.'s intrinsic value with accuracy.


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 837.6 886.7 720.9 1,024.1 782.3 793.2 804.4 815.7 827.1 838.7
Revenue Growth, % 0 5.87 -18.7 42.07 -23.62 1.4 1.4 1.4 1.4 1.4
EBITDA -35.7 -43.3 32.0 175.9 46.1 29.1 29.5 30.0 30.4 30.8
EBITDA, % -4.26 -4.88 4.45 17.17 5.89 3.67 3.67 3.67 3.67 3.67
Depreciation 56.4 58.8 62.6 56.6 51.1 54.1 54.9 55.6 56.4 57.2
Depreciation, % 6.73 6.64 8.68 5.53 6.53 6.82 6.82 6.82 6.82 6.82
EBIT -92.1 -102.1 -30.5 119.3 -5.0 -25.0 -25.3 -25.7 -26.0 -26.4
EBIT, % -11 -11.52 -4.23 11.65 -0.63777 -3.15 -3.15 -3.15 -3.15 -3.15
Total Cash 726.0 724.7 2,039.2 1,191.9 439.2 673.6 683.0 692.6 702.3 712.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 75.6 95.2 98.3 71.4 29.3
Account Receivables, % 9.03 10.73 13.64 6.98 3.74
Inventories 73.1 66.7 49.3 100.4 194.3 91.6 92.9 94.2 95.5 96.8
Inventories, % 8.72 7.52 6.84 9.81 24.84 11.54 11.54 11.54 11.54 11.54
Accounts Payable 38.9 54.9 47.3 89.9 57.5 53.2 53.9 54.7 55.5 56.2
Accounts Payable, % 4.64 6.2 6.57 8.77 7.35 6.71 6.71 6.71 6.71 6.71
Capital Expenditure -16.3 -20.4 -28.6 -26.5 -22.3 -21.7 -22.0 -22.3 -22.6 -22.9
Capital Expenditure, % -1.94 -2.3 -3.96 -2.59 -2.85 -2.73 -2.73 -2.73 -2.73 -2.73
Tax Rate, % -227.38 -227.38 -227.38 -227.38 -227.38 -227.38 -227.38 -227.38 -227.38 -227.38
EBITAT -35.7 -83.6 -37.6 86.2 -16.3 -19.6 -19.9 -20.2 -20.5 -20.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -105.4 -42.3 3.0 134.6 -71.6 70.5 11.5 11.6 11.8 12.0
WACC, % 10.03 10.08 10.11 10.07 10.11 10.08 10.08 10.08 10.08 10.08
PV UFCF
SUM PV UFCF 97.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 12
Terminal Value 205
Present Terminal Value 127
Enterprise Value 224
Net Debt -163
Equity Value 387
Diluted Shares Outstanding, MM 32
Equity Value Per Share 12.17

What You Will Get

  • Pre-Filled Financial Model: Silicon Laboratories Inc.'s (SLAB) actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • 🔍 Real-Life SLAB Financials: Pre-filled historical and projected data for Silicon Laboratories Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Silicon Laboratories’ intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Silicon Laboratories’ valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Get instant access to the Excel-based SLAB DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Silicon Laboratories Inc.’s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Silicon Laboratories Inc. (SLAB)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for SLAB.
  • Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically determines Silicon Laboratories' intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for precise calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on SLAB.

Who Should Use This Product?

  • Engineering Students: Explore semiconductor technologies and apply concepts using real-world examples.
  • Researchers: Integrate advanced microcontroller models into academic projects or studies.
  • Investors: Evaluate your investment strategies and analyze the financial performance of Silicon Laboratories Inc. (SLAB).
  • Technical Analysts: Enhance your analysis with a customizable model for assessing tech stocks.
  • Startup Founders: Understand how established tech firms like Silicon Laboratories Inc. (SLAB) approach product development and market strategy.

What the Template Contains

  • Historical Data: Includes Silicon Laboratories Inc.'s (SLAB) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Silicon Laboratories Inc.'s (SLAB) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Silicon Laboratories Inc.'s (SLAB) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.