image
ASE Technology Holding Co., Ltd. ASX
Technology - Semiconductors - NYSE - TW
Watchlist
$ 10.52
0.0951 %
$ 22.8 B
Market Cap
21.47
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 114 421.8
CAPEX (54 158.2)
Maintenance CAPEX (37 910.8)
Cash Flow For Owners 76 511.1 102 862.2 138 288.8 185 916.7 249 948.0 336 032.3 451 764.7 607 356.4 816 535.2 1 097 757.1 27 684 612.9
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%