Magnachip Semiconductor Corporation (MX) DCF Valuation

Magnachip Semiconductor Corporation (MX) 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

Magnachip Semiconductor Corporation (MX) 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 insights into your Magnachip Semiconductor Corporation (MX) valuation analysis with our advanced DCF Calculator! Preloaded with real (MX) data, this Excel template enables you to adjust forecasts and assumptions to accurately calculate the intrinsic value of Magnachip Semiconductor Corporation.


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 792.2 507.1 474.2 337.7 230.1 170.7 126.7 94.0 69.8 51.8
Revenue Growth, % 0 -35.99 -6.47 -28.8 -31.87 -25.78 -25.78 -25.78 -25.78 -25.78
EBITDA 14.3 40.2 89.6 13.3 -30.0 6.7 4.9 3.7 2.7 2.0
EBITDA, % 1.81 7.92 18.89 3.93 -13.06 3.9 3.9 3.9 3.9 3.9
Depreciation 10.4 11.2 14.2 15.0 16.7 6.2 4.6 3.4 2.5 1.9
Depreciation, % 1.31 2.2 3 4.44 7.25 3.64 3.64 3.64 3.64 3.64
EBIT 3.9 29.0 75.3 -1.7 -46.7 .4 .3 .2 .2 .1
EBIT, % 0.49786 5.71 15.89 -0.50998 -20.31 0.25525 0.25525 0.25525 0.25525 0.25525
Total Cash 151.7 279.9 279.5 225.5 158.1 91.8 68.1 50.6 37.5 27.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 43.7 68.7 76.8 43.2 36.9
Account Receivables, % 5.52 13.55 16.21 12.8 16.06
Inventories 73.3 39.0 39.4 39.9 32.7 17.5 13.0 9.6 7.2 5.3
Inventories, % 9.25 7.7 8.3 11.81 14.23 10.26 10.26 10.26 10.26 10.26
Accounts Payable 40.4 52.2 37.6 18.0 24.4 13.4 10.0 7.4 5.5 4.1
Accounts Payable, % 5.1 10.29 7.93 5.33 10.63 7.85 7.85 7.85 7.85 7.85
Capital Expenditure -24.1 -36.8 -32.8 -23.8 -7.2 -9.4 -6.9 -5.2 -3.8 -2.8
Capital Expenditure, % -3.04 -7.27 -6.92 -7.04 -3.14 -5.48 -5.48 -5.48 -5.48 -5.48
Tax Rate, % 23 23 23 23 23 23 23 23 23 23
EBITAT 5.0 152.7 57.8 -4.8 -36.0 .4 .3 .2 .2 .1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -85.3 148.0 16.1 -.1 -6.6 16.5 4.7 3.5 2.6 1.9
WACC, % 7.72 7.72 7.61 7.72 7.61 7.68 7.68 7.68 7.68 7.68
PV UFCF
SUM PV UFCF 25.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2
Terminal Value 34
Present Terminal Value 24
Enterprise Value 49
Net Debt -153
Equity Value 202
Diluted Shares Outstanding, MM 41
Equity Value Per Share 4.93

What You Will Get

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

Key Features

  • Real-Time MX Data: Pre-filled with Magnachip’s historical financials and future projections.
  • Comprehensive Customization Options: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive User Interface: Clean, organized, and designed for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Magnachip Semiconductor data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Magnachip's intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Magnachip Semiconductor Corporation (MX)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your specific analysis.
  • Real-Time Feedback: Observe immediate updates to Magnachip’s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with Magnachip’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Finance Students: Master semiconductor valuation techniques and apply them using real market data.
  • Academics: Integrate advanced models into your research or educational programs related to the semiconductor industry.
  • Investors: Validate your investment hypotheses and analyze valuation scenarios for Magnachip Semiconductor Corporation (MX).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for the semiconductor sector.
  • Small Business Owners: Understand the valuation methods used for large semiconductor firms like Magnachip Semiconductor Corporation (MX).

What the Template Contains

  • Preloaded MX Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.