Sanmina Corporation (SANM) DCF Valuation

Sanmina Corporation (SANM) 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

Sanmina Corporation (SANM) 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:

Evaluate Sanmina Corporation’s (SANM) financial outlook like an expert! This (SANM) DCF Calculator provides you with pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your 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 6,960.4 6,756.6 7,890.5 8,935.0 7,568.3 7,791.5 8,021.3 8,257.9 8,501.4 8,752.1
Revenue Growth, % 0 -2.93 16.78 13.24 -15.3 2.95 2.95 2.95 2.95 2.95
EBITDA 366.8 380.6 463.1 579.9 469.1 459.1 472.6 486.6 500.9 515.7
EBITDA, % 5.27 5.63 5.87 6.49 6.2 5.89 5.89 5.89 5.89 5.89
Depreciation 114.2 109.7 108.8 118.2 122.4 118.2 121.7 125.2 128.9 132.7
Depreciation, % 1.64 1.62 1.38 1.32 1.62 1.52 1.52 1.52 1.52 1.52
EBIT 252.5 271.0 354.3 461.7 346.7 340.9 351.0 361.3 372.0 383.0
EBIT, % 3.63 4.01 4.49 5.17 4.58 4.38 4.38 4.38 4.38 4.38
Total Cash 480.5 650.0 529.9 667.6 625.9 607.4 625.3 643.8 662.8 682.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,439.9 1,525.6 1,614.6 1,676.5 1,721.6
Account Receivables, % 20.69 22.58 20.46 18.76 22.75
Inventories 861.3 1,036.5 1,691.1 1,477.2 1,443.6 1,320.7 1,359.7 1,399.8 1,441.1 1,483.6
Inventories, % 12.37 15.34 21.43 16.53 19.07 16.95 16.95 16.95 16.95 16.95
Accounts Payable 1,210.0 1,464.7 2,041.4 1,612.8 1,485.5 1,599.0 1,646.2 1,694.7 1,744.7 1,796.2
Accounts Payable, % 17.38 21.68 25.87 18.05 19.63 20.52 20.52 20.52 20.52 20.52
Capital Expenditure -64.4 -72.2 -130.2 -190.0 -109.2 -112.4 -115.7 -119.1 -122.6 -126.3
Capital Expenditure, % -0.92537 -1.07 -1.65 -2.13 -1.44 -1.44 -1.44 -1.44 -1.44 -1.44
Tax Rate, % 29.92 29.92 29.92 29.92 29.92 29.92 29.92 29.92 29.92 29.92
EBITAT 167.5 220.3 265.6 346.7 243.0 250.8 258.1 265.8 273.6 281.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -873.8 251.4 77.4 -1.7 117.3 574.6 223.9 230.5 237.3 244.3
WACC, % 8.49 8.58 8.54 8.54 8.51 8.53 8.53 8.53 8.53 8.53
PV UFCF
SUM PV UFCF 1,233.2
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 253
Terminal Value 5,026
Present Terminal Value 3,337
Enterprise Value 4,571
Net Debt -309
Equity Value 4,879
Diluted Shares Outstanding, MM 57
Equity Value Per Share 85.65

What You Will Get

  • Real Sanmina Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Sanmina’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Customizable Financial Inputs: Adjust essential variables such as revenue projections, profit margins, and investment levels.
  • Instant DCF Calculations: Automatically determines intrinsic value, NPV, and additional financial metrics.
  • High Precision Valuation: Leverages Sanmina Corporation’s (SANM) actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze different financial outcomes.
  • Efficiency Booster: Avoid the complexities of constructing detailed valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Sanmina Corporation’s (SANM) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Sanmina Corporation’s intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Sanmina Corporation (SANM)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Sanmina Corporation.
  • Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Sanmina’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on SANM.

Who Should Use Sanmina Corporation (SANM)?

  • Investors: Make informed decisions with a reliable resource for understanding Sanmina's market position.
  • Financial Analysts: Streamline your analysis with detailed financial reports and metrics specific to Sanmina Corporation (SANM).
  • Consultants: Easily tailor insights from Sanmina for client presentations or strategic recommendations.
  • Tech Enthusiasts: Explore the latest innovations and developments within Sanmina Corporation (SANM) to enhance your knowledge of the industry.
  • Educators and Students: Utilize Sanmina's case studies and financial data as a practical resource in business and finance education.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Sanmina Corporation’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Graphs and tables providing clear, actionable results.

No products were found matching.