Fabrinet (FN) DCF Valuation

Fabrinet (FN) 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

Fabrinet (FN) 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:

Engineered for accuracy, our Fabrinet (FN) DCF Calculator enables you to assess the valuation of Fabrinet using realistic financial data and offers complete flexibility to modify all key parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,641.8 1,879.4 2,262.2 2,645.2 2,883.0 3,320.9 3,825.3 4,406.3 5,075.6 5,846.5
Revenue Growth, % 0 14.47 20.37 16.93 8.99 15.19 15.19 15.19 15.19 15.19
EBITDA 152.1 187.0 243.4 304.8 360.7 358.7 413.2 476.0 548.3 631.6
EBITDA, % 9.27 9.95 10.76 11.52 12.51 10.8 10.8 10.8 10.8 10.8
Depreciation 30.9 36.3 38.7 43.8 49.0 59.0 67.9 78.2 90.1 103.8
Depreciation, % 1.88 1.93 1.71 1.66 1.7 1.78 1.78 1.78 1.78 1.78
EBIT 121.2 150.8 204.7 261.0 311.7 299.8 345.3 397.7 458.2 527.7
EBIT, % 7.38 8.02 9.05 9.87 10.81 9.03 9.03 9.03 9.03 9.03
Total Cash 488.1 547.9 478.2 550.5 858.6 867.5 999.3 1,151.1 1,325.9 1,527.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 310.2 348.4 452.7 531.8 592.5
Account Receivables, % 18.9 18.54 20.01 20.1 20.55
Inventories 309.8 422.1 557.1 519.6 463.2 675.2 777.8 896.0 1,032.0 1,188.8
Inventories, % 18.87 22.46 24.63 19.64 16.07 20.33 20.33 20.33 20.33 20.33
Accounts Payable 251.6 346.6 439.7 381.1 441.8 550.8 634.5 730.9 841.9 969.8
Accounts Payable, % 15.32 18.44 19.44 14.41 15.33 16.59 16.59 16.59 16.59 16.59
Capital Expenditure -43.5 -44.5 -90.6 -62.3 -48.4 -86.7 -99.9 -115.0 -132.5 -152.6
Capital Expenditure, % -2.65 -2.37 -4 -2.35 -1.68 -2.61 -2.61 -2.61 -2.61 -2.61
Tax Rate, % 4.87 4.87 4.87 4.87 4.87 4.87 4.87 4.87 4.87 4.87
EBITAT 115.4 148.6 198.1 248.8 296.5 288.4 332.2 382.6 440.7 507.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -265.7 84.8 .2 130.2 353.5 98.5 182.4 210.1 242.0 278.7
WACC, % 8.92 8.92 8.92 8.92 8.92 8.92 8.92 8.92 8.92 8.92
PV UFCF
SUM PV UFCF 760.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 287
Terminal Value 4,852
Present Terminal Value 3,166
Enterprise Value 3,926
Net Debt -405
Equity Value 4,331
Diluted Shares Outstanding, MM 37
Equity Value Per Share 118.45

What You Will Get

  • Editable Forecast Inputs: Effortlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Fabrinet’s financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: Fabrinet’s historical financial statements and pre-populated projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Witness Fabrinet’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Get the pre-prepared Excel file containing Fabrinet’s financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to shape your investment approach.

Why Choose This Calculator for Fabrinet (FN)?

  • Accurate Data: Utilizes real Fabrinet financials for trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
  • User-Friendly: An intuitive design and clear step-by-step guidance make it accessible for everyone.

Who Should Use Fabrinet (FN)?

  • Investors: Gain insights and make informed decisions with a comprehensive analysis of Fabrinet (FN).
  • Financial Analysts: Utilize detailed reports and data to enhance your financial assessments of Fabrinet (FN).
  • Consultants: Tailor your strategies and presentations using Fabrinet (FN) as a case study for clients.
  • Finance Enthusiasts: Explore the dynamics of the market and learn about Fabrinet (FN) through in-depth research.
  • Educators and Students: Incorporate Fabrinet (FN) into your curriculum for hands-on experience with real market scenarios.

What the Template Contains

  • Historical Data: Includes Fabrinet’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Fabrinet’s 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 Fabrinet’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.