Xperi Inc. (XPER) DCF Valuation

Xperi Inc. (XPER) 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

Xperi Inc. (XPER) 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:

Explore the financial potential of Xperi Inc. (XPER) with our user-friendly DCF Calculator! Enter your projections for growth, profit margins, and expenses to calculate Xperi Inc.'s (XPER) intrinsic value and refine your investment approach.


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 280.1 376.1 486.5 502.3 388.8 431.8 479.7 532.8 591.7 657.3
Revenue Growth, % 0 34.29 29.35 3.24 -22.59 11.07 11.07 11.07 11.07 11.07
EBITDA 48.5 -37.7 -33.9 -54.4 -53.5 -21.0 -23.3 -25.9 -28.7 -31.9
EBITDA, % 17.31 -10.02 -6.98 -10.84 -13.77 -4.86 -4.86 -4.86 -4.86 -4.86
Depreciation 106.7 114.9 127.9 82.7 74.4 112.7 125.2 139.1 154.5 171.6
Depreciation, % 38.09 30.54 26.29 16.47 19.14 26.1 26.1 26.1 26.1 26.1
EBIT -58.2 -152.6 -161.8 -137.2 -127.9 -133.7 -148.5 -165.0 -183.2 -203.5
EBIT, % -20.77 -40.56 -33.26 -27.31 -32.9 -30.96 -30.96 -30.96 -30.96 -30.96
Total Cash 121.5 257.1 120.7 160.1 142.1 177.0 196.6 218.4 242.6 269.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 146.0 255.2 130.5 130.0 120.1
Account Receivables, % 52.13 67.85 26.82 25.88 30.89
Inventories .0 9.8 5.1 6.7 7.3 5.9 6.6 7.3 8.1 9.0
Inventories, % 0 2.61 1.05 1.33 1.87 1.37 1.37 1.37 1.37 1.37
Accounts Payable 4.7 13.0 7.4 14.9 20.8 12.9 14.4 15.9 17.7 19.7
Accounts Payable, % 1.66 3.47 1.51 2.96 5.36 2.99 2.99 2.99 2.99 2.99
Capital Expenditure -13.3 -7.0 -9.1 -14.4 -12.9 -12.7 -14.1 -15.6 -17.4 -19.3
Capital Expenditure, % -4.75 -1.87 -1.87 -2.86 -3.33 -2.94 -2.94 -2.94 -2.94 -2.94
Tax Rate, % -5.37 -5.37 -5.37 -5.37 -5.37 -5.37 -5.37 -5.37 -5.37 -5.37
EBITAT -44.9 -142.7 -179.6 -139.6 -134.8 -125.9 -139.8 -155.3 -172.5 -191.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -92.9 -145.5 63.0 -64.9 -58.1 -88.1 -47.4 -52.6 -58.4 -64.9
WACC, % 6.83 6.96 7.01 7.01 7.01 6.97 6.97 6.97 6.97 6.97
PV UFCF
SUM PV UFCF -257.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -66
Terminal Value -1,333
Present Terminal Value -952
Enterprise Value -1,209
Net Debt -47
Equity Value -1,163
Diluted Shares Outstanding, MM 43
Equity Value Per Share -27.03

What You Will Get

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

Key Features

  • Comprehensive XPER Data: Pre-loaded with Xperi Inc.'s historical performance metrics and future projections.
  • Customizable Financial Inputs: Modify revenue growth rates, profit margins, discount rates, tax assumptions, and capital investment plans.
  • Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Clean, organized, and tailored for both industry experts and newcomers.

How It Works

  • Download: Get the pre-built Excel file containing Xperi Inc.'s (XPER) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and evaluate results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose Xperi Inc. (XPER)?

  • Save Time: Utilize our pre-built models to streamline your financial analysis.
  • Enhance Accuracy: Dependable financial metrics and calculations minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific forecasts and assumptions.
  • User-Friendly: Intuitive charts and outputs facilitate straightforward result interpretation.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.

Who Should Use This Product?

  • Investors: Accurately estimate Xperi Inc.’s (XPER) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Xperi Inc. (XPER).
  • Consultants: Easily modify the template for valuation reports tailored to Xperi Inc. (XPER) clients.
  • Entrepreneurs: Discover insights into financial modeling practices of successful companies like Xperi Inc. (XPER).
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to Xperi Inc. (XPER).

What the Template Contains

  • Pre-Filled DCF Model: Xperi Inc.’s (XPER) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Xperi Inc.’s (XPER) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.