indie Semiconductor, Inc. (INDI) DCF Valuation

indie Semiconductor, Inc. (INDI) 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

indie Semiconductor, Inc. (INDI) 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:

Whether you’re an investor or an analyst, this (INDI) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from indie Semiconductor, Inc., you can adjust forecasts and observe the effects in real time.


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 22.7 22.6 48.4 110.8 223.2 390.3 682.6 1,193.7 2,087.7 3,651.2
Revenue Growth, % 0 -0.4491 114.12 128.86 101.42 74.89 74.89 74.89 74.89 74.89
EBITDA 3.6 -93.5 -111.7 -35.4 -90.1 -200.1 -350.0 -612.1 -1,070.5 -1,872.1
EBITDA, % 15.94 -413.49 -230.79 -31.92 -40.39 -51.27 -51.27 -51.27 -51.27 -51.27
Depreciation 4.0 2.7 6.0 16.8 34.6 56.4 98.6 172.4 301.6 527.4
Depreciation, % 17.55 11.73 12.33 15.13 15.5 14.45 14.45 14.45 14.45 14.45
EBIT -.4 -96.1 -117.7 -52.1 -124.7 -237.7 -415.8 -727.1 -1,271.6 -2,223.9
EBIT, % -1.61 -425.22 -243.11 -47.05 -55.88 -60.91 -60.91 -60.91 -60.91 -60.91
Total Cash .5 18.7 219.1 321.6 151.7 275.4 481.7 842.4 1,473.3 2,576.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.6 6.0 14.2 30.1 72.1
Account Receivables, % 20.1 26.4 29.42 27.13 32.31
Inventories 4.3 2.9 9.0 13.3 33.1 60.1 105.1 183.8 321.4 562.1
Inventories, % 18.84 12.83 18.5 11.96 14.85 15.4 15.4 15.4 15.4 15.4
Accounts Payable 4.7 4.6 5.4 14.2 18.4 57.1 99.9 174.6 305.4 534.2
Accounts Payable, % 20.72 20.14 11.24 12.8 8.25 14.63 14.63 14.63 14.63 14.63
Capital Expenditure -1.7 -.8 -4.1 -7.6 -12.8 -24.7 -43.2 -75.6 -132.2 -231.1
Capital Expenditure, % -7.29 -3.41 -8.41 -6.83 -5.71 -6.33 -6.33 -6.33 -6.33 -6.33
Tax Rate, % 11.8 11.8 11.8 11.8 11.8 11.8 11.8 11.8 11.8 11.8
EBITAT -.4 -96.2 -117.3 -51.3 -110.0 -231.2 -404.4 -707.2 -1,236.8 -2,163.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.2 -94.5 -128.9 -53.5 -145.9 -221.4 -430.4 -752.6 -1,316.3 -2,302.0
WACC, % 9.03 9.03 9.03 9.02 8.91 9 9 9 9 9
PV UFCF
SUM PV UFCF -3,574.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2,348
Terminal Value -33,520
Present Terminal Value -21,781
Enterprise Value -25,355
Net Debt 23
Equity Value -25,378
Diluted Shares Outstanding, MM 145
Equity Value Per Share -174.79

What You Will Get

  • Real INDI Financial Data: Pre-filled with indie Semiconductor’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 indie Semiconductor’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

  • Pre-Loaded Data: indie Semiconductor, Inc.'s (INDI) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: View indie Semiconductor, Inc.'s (INDI) intrinsic value recalculated in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  • Download: Obtain the pre-configured Excel file containing indie Semiconductor, Inc.'s (INDI) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC as needed.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and analyze results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for indie Semiconductor, Inc. (INDI)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for indie Semiconductor, Inc. (INDI).
  • Flexible Parameters: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes indie Semiconductor, Inc. (INDI)’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for your analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on indie Semiconductor, Inc. (INDI).

Who Should Use This Product?

  • Investors: Accurately estimate indie Semiconductor, Inc.'s (INDI) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to indie Semiconductor, Inc. (INDI).
  • Consultants: Quickly adapt the template for valuation reports tailored to indie Semiconductor, Inc. (INDI) clients.
  • Entrepreneurs: Gain insights into financial modeling techniques utilized by leading tech companies, including indie Semiconductor, Inc. (INDI).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to indie Semiconductor, Inc. (INDI).

What the Template Contains

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

No products were found matching.