Enphase Energy, Inc. (ENPH) DCF Valuation

Enphase Energy, Inc. (ENPH) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Enphase Energy, Inc. (ENPH) 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:

Streamline your analysis and improve precision with our Enphase Energy, Inc. (ENPH) DCF Calculator! With access to real data from Enphase and customizable assumptions, this tool empowers you to forecast, evaluate, and value Enphase Energy, Inc. (ENPH) like a seasoned investor.


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 624.3 774.4 1,382.0 2,330.9 2,290.8 3,261.1 4,642.5 6,609.0 9,408.5 13,393.8
Revenue Growth, % 0 24.04 78.46 68.65 -1.72 42.36 42.36 42.36 42.36 42.36
EBITDA 119.4 204.5 192.3 513.9 589.9 699.5 995.9 1,417.7 2,018.2 2,873.1
EBITDA, % 19.13 26.41 13.91 22.05 25.75 21.45 21.45 21.45 21.45 21.45
Depreciation 14.1 18.1 26.2 52.4 67.9 76.4 108.7 154.7 220.3 313.6
Depreciation, % 2.26 2.34 1.9 2.25 2.96 2.34 2.34 2.34 2.34 2.34
EBIT 105.3 186.4 166.1 461.5 522.0 623.2 887.2 1,262.9 1,797.9 2,559.5
EBIT, % 16.87 24.07 12.02 19.8 22.79 19.11 19.11 19.11 19.11 19.11
Total Cash 251.4 679.4 1,016.7 1,612.8 1,695.0 2,248.5 3,201.0 4,556.9 6,487.1 9,234.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 145.4 182.2 333.6 440.9 446.0
Account Receivables, % 23.29 23.52 24.14 18.92 19.47
Inventories 32.1 41.8 74.4 149.7 213.6 206.5 293.9 418.5 595.7 848.0
Inventories, % 5.13 5.39 5.38 6.42 9.32 6.33 6.33 6.33 6.33 6.33
Accounts Payable 57.5 72.6 113.8 125.1 116.2 243.0 345.9 492.4 700.9 997.9
Accounts Payable, % 9.21 9.38 8.23 5.37 5.07 7.45 7.45 7.45 7.45 7.45
Capital Expenditure -14.8 -20.6 -52.5 -46.4 -110.4 -102.0 -145.2 -206.7 -294.2 -418.8
Capital Expenditure, % -2.37 -2.65 -3.8 -1.99 -4.82 -3.13 -3.13 -3.13 -3.13 -3.13
Tax Rate, % 14.46 14.46 14.46 14.46 14.46 14.46 14.46 14.46 14.46 14.46
EBITAT 188.4 209.2 199.8 405.7 446.5 590.1 840.0 1,195.9 1,702.4 2,423.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 67.7 175.4 30.5 240.4 326.1 431.2 516.9 735.9 1,047.6 1,491.4
WACC, % 11.86 11.86 11.86 11.8 11.79 11.83 11.83 11.83 11.83 11.83
PV UFCF
SUM PV UFCF 2,847.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,551
Terminal Value 19,802
Present Terminal Value 11,321
Enterprise Value 14,168
Net Debt 1,010
Equity Value 13,158
Diluted Shares Outstanding, MM 143
Equity Value Per Share 91.83

What You Will Get

  • Real ENPH Financial Data: Pre-filled with Enphase Energy’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Enphase Energy’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Financial Data: Gain access to precise historical performance and future forecasts tailored for Enphase Energy, Inc. (ENPH).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to fit your analysis.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow metrics.
  • Interactive Dashboard: Utilize clear charts and summaries to effectively visualize your valuation findings.
  • Designed for All Users: A user-friendly layout crafted for investors, CFOs, and consultants, regardless of experience level.

How It Works

  • Download: Get the ready-to-use Excel file featuring Enphase Energy's (ENPH) financial data.
  • Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to your needs.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose This Calculator for Enphase Energy, Inc. (ENPH)?

  • User-Friendly Interface: Tailored for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate adjustments to Enphase's valuation as you change inputs.
  • Preloaded Data: Comes equipped with Enphase’s latest financial figures for swift evaluations.
  • Preferred by Experts: Utilized by analysts and investors for making well-informed choices.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios with Enphase Energy (ENPH).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Enphase Energy (ENPH) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insights into how renewable energy companies like Enphase Energy (ENPH) are valued in the marketplace.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Enphase Energy 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 Enphase Energy, Inc. (ENPH).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.