Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
The analysis of the cash flow data over the five-year period reveals significant growth and variability in the company's liquidity generation capabilities.
- Net cash provided by operating activities
- This metric shows a consistent and substantial upward trend from 2019 through 2022, increasing from 139,067 thousand USD to a peak of 744,817 thousand USD. However, in 2023, there is a notable decline to 696,780 thousand USD, which, although lower than the prior year, still represents a substantial improvement compared to the earlier years.
- Free cash flow to the firm (FCFF)
- FCFF follows a similar pattern to operating cash flows, rising steadily from 126,403 thousand USD in 2019 to 698,774 thousand USD in 2022. This reflects enhanced cash generation after accounting for capital expenditures and other investments. There is a decrease in 2023 to 586,768 thousand USD, marking a reduction from the prior year but maintaining a strong level relative to the period's beginning.
Overall, the multi-year trend indicates robust improvement in cash generating capacity, particularly between 2019 and 2022. The reductions experienced in 2023 suggest a moderation in cash inflows but do not negate the overall positive trajectory when compared to the earlier years. The alignment in trends between operating cash flow and FCFF supports a strong operational performance with effective capital investment management during this timeframe.
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
2 2023 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= 455 × 14.46% = 66
The analysis of the effective income tax rate (EITR) reveals a relatively stable pattern in the initial years, remaining at 21% for three consecutive periods from 2019 to 2021. However, a notable decrease occurred in 2022, with the rate declining to 12.1%, followed by a slight increase to 14.46% in 2023. This shift suggests a significant change in the company's tax environment or tax planning strategies during these latest years, resulting in a lower overall tax burden compared to earlier periods.
Regarding cash paid for interest, net of tax, there is a consistent downward trend over the analyzed period. Beginning at $2,124 thousand in 2019, interest payments decreased steadily each year, reaching $389 thousand in 2023. This reduction might indicate improved debt management or refinancing at lower interest rates, leading to reduced interest expenses over time.
- Effective income tax rate (EITR):
- Remained steady at 21% from 2019 through 2021;
- Dropped substantially to 12.1% in 2022;
- Increased modestly to 14.46% in 2023, but still below earlier levels.
- Cash paid for interest, net of tax (US$ in thousands):
- Reduced consistently from $2,124K in 2019 to $389K in 2023.
Overall, the company's financial data indicate an effective reduction in tax expenses in recent years, coupled with a steady decrease in interest-related cash outflows. These trends may reflect positive developments in fiscal efficiency and debt cost management, contributing to potential improvements in overall cash flow and profitability.
Enterprise Value to FCFF Ratio, Current
Selected Financial Data (US$ in thousands) | |
Enterprise value (EV) | 16,225,150) |
Free cash flow to the firm (FCFF) | 586,768) |
Valuation Ratio | |
EV/FCFF | 27.65 |
Benchmarks | |
EV/FCFF, Competitors1 | |
Advanced Micro Devices Inc. | 83.02 |
Analog Devices Inc. | 35.19 |
Applied Materials Inc. | 17.32 |
Broadcom Inc. | 57.57 |
Intel Corp. | — |
KLA Corp. | 35.02 |
Lam Research Corp. | 27.48 |
Micron Technology Inc. | 245.58 |
Monolithic Power Systems Inc. | 49.79 |
NVIDIA Corp. | 56.91 |
Qualcomm Inc. | 14.07 |
Texas Instruments Inc. | 96.32 |
EV/FCFF, Sector | |
Semiconductors & Semiconductor Equipment | 153.54 |
EV/FCFF, Industry | |
Information Technology | 55.14 |
Based on: 10-K (reporting date: 2023-12-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | ||||||
Enterprise value (EV)1 | 16,225,150) | 28,692,770) | 19,534,069) | 24,617,110) | 7,088,097) | |
Free cash flow to the firm (FCFF)2 | 586,768) | 698,774) | 300,099) | 197,257) | 126,403) | |
Valuation Ratio | ||||||
EV/FCFF3 | 27.65 | 41.06 | 65.09 | 124.80 | 56.08 | |
Benchmarks | ||||||
EV/FCFF, Competitors4 | ||||||
Advanced Micro Devices Inc. | 225.41 | 38.82 | 43.41 | 126.98 | — | |
Analog Devices Inc. | 25.61 | 23.12 | 39.16 | 27.12 | 21.67 | |
Applied Materials Inc. | 17.40 | 19.06 | 26.22 | 22.52 | 18.91 | |
Broadcom Inc. | 28.53 | 14.74 | 19.47 | 16.54 | 15.04 | |
Intel Corp. | — | — | 16.94 | 11.08 | — | |
KLA Corp. | 19.99 | 19.05 | 26.29 | 18.70 | 20.92 | |
Lam Research Corp. | 17.99 | 24.08 | 24.40 | 26.78 | 10.44 | |
Micron Technology Inc. | — | 16.58 | 28.79 | 188.88 | 13.85 | |
Monolithic Power Systems Inc. | 58.38 | 117.73 | 91.92 | 80.84 | — | |
NVIDIA Corp. | 142.92 | 78.06 | 69.50 | 41.66 | — | |
Qualcomm Inc. | 11.61 | 18.18 | 17.47 | 30.89 | 14.91 | |
Texas Instruments Inc. | 89.85 | 27.02 | 24.20 | 27.67 | — | |
EV/FCFF, Sector | ||||||
Semiconductors & Semiconductor Equipment | 60.26 | 35.28 | 26.38 | 22.16 | — | |
EV/FCFF, Industry | ||||||
Information Technology | 34.40 | 26.74 | 27.56 | 23.97 | — |
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
3 2023 Calculation
EV/FCFF = EV ÷ FCFF
= 16,225,150 ÷ 586,768 = 27.65
4 Click competitor name to see calculations.
- Enterprise Value (EV) Trend
- The enterprise value demonstrated significant volatility over the observed period. From 2019 to 2020, there was a substantial increase, rising from approximately $7.09 billion to $24.62 billion. This peak was followed by a decline in 2021 to around $19.53 billion. Subsequently, the EV surged again in 2022, reaching nearly $28.69 billion, before decreasing sharply to approximately $16.23 billion in 2023. These fluctuations suggest considerable changes in market valuation and investor sentiment during this timeframe.
- Free Cash Flow to the Firm (FCFF) Trend
- Free cash flow exhibited a consistent upward trend throughout the period. Starting from approximately $126 million in 2019, it increased steadily each year, reaching a peak of roughly $699 million in 2022. Although there was a slight decrease in 2023 to about $587 million, the overall trajectory reflects improving cash-generating capability of the firm, signaling enhanced operational efficiency or growth in cash inflows relative to outflows.
- EV/FCFF Ratio Analysis
- The EV/FCFF ratio displayed a decreasing pattern over the five-year span, suggesting a shift in the valuation multiple applied to the firm's free cash flow. Initially, the ratio was high at 56.08 in 2019, almost doubling to 124.8 by 2020, indicating a period of elevated enterprise value relative to free cash flow. Post-2020, there was a steady decline in this ratio, dropping to 65.09 in 2021, 41.06 in 2022, and further to 27.65 in 2023. This decline implies that either the enterprise value is growing at a slower pace compared to free cash flow or that the market is assigning a lower valuation multiple to the firm’s cash flow. It may also reflect an improved balance between market valuation and actual cash earnings, potentially signaling improved valuation efficiency.