Enterprise Value to FCFF (EV/FCFF)
Free Cash Flow to The Firm (FCFF)
SolarEdge Technologies Inc., FCFF calculation
US$ in thousands
Based on: 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), 10-K (reporting date: 2018-12-31).
| Item | Description | The company |
|---|---|---|
| FCFF | Free cash flow to the firm is the cash flow available to the SolarEdge Technologies Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. | SolarEdge Technologies Inc. FCFF decreased from 2020 to 2021 and from 2021 to 2022. |
Interest Paid, Net of Tax
SolarEdge Technologies Inc., interest paid, net of tax calculation
US$ in thousands
Based on: 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), 10-K (reporting date: 2018-12-31).
2 2022 Calculation
Interest expenses, tax = Interest expenses × EITR
= 11,538 × 47.10% = 5,434
Enterprise Value to FCFF Ratio, Current
SolarEdge Technologies Inc., current EV/FCFF calculation, comparison to benchmarks
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 13,622,712) |
| Free cash flow to the firm (FCFF) | (131,953) |
| Valuation Ratio | |
| EV/FCFF | — |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| Advanced Micro Devices Inc. | 221.10 |
| Analog Devices Inc. | 29.94 |
| Applied Materials Inc. | 22.83 |
| Broadcom Inc. | 35.28 |
| Intel Corp. | — |
| KLA Corp. | 29.28 |
| Lam Research Corp. | 24.71 |
| Micron Technology Inc. | — |
| NVIDIA Corp. | 84.27 |
| ON Semiconductor Corp. | 64.05 |
| Qualcomm Inc. | 20.07 |
| Texas Instruments Inc. | 110.50 |
| EV/FCFF, Sector | |
| Semiconductors & Semiconductor Equipment | 83.31 |
| EV/FCFF, Industry | |
| Information Technology | 43.50 |
Based on: 10-K (reporting date: 2022-12-31).
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
SolarEdge Technologies Inc., historical EV/FCFF calculation, comparison to benchmarks
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||
| Enterprise value (EV)1 | 16,251,983) | 12,963,187) | 16,239,122) | 5,888,095) | 1,695,011) | |
| Free cash flow to the firm (FCFF)2 | (131,953) | 74,519) | 104,548) | 191,169) | 153,470) | |
| Valuation Ratio | ||||||
| EV/FCFF3 | — | 173.96 | 155.33 | 30.80 | 11.04 | |
| Benchmarks | ||||||
| EV/FCFF, Competitors4 | ||||||
| Advanced Micro Devices Inc. | 38.82 | 43.41 | 126.98 | 169.58 | — | |
| Analog Devices Inc. | 23.12 | 39.16 | 27.12 | 21.68 | 16.04 | |
| Applied Materials Inc. | 19.06 | 26.22 | 22.52 | 18.91 | 9.96 | |
| Broadcom Inc. | 14.74 | 19.47 | 16.54 | 15.04 | 13.02 | |
| Intel Corp. | — | 16.94 | 11.08 | 17.39 | — | |
| KLA Corp. | 19.05 | 26.29 | 18.70 | 20.92 | 14.15 | |
| Lam Research Corp. | 24.03 | 24.02 | 25.91 | 9.83 | 10.36 | |
| Micron Technology Inc. | 18.28 | 33.81 | 292.39 | 14.33 | 5.37 | |
| NVIDIA Corp. | 78.07 | 69.47 | 41.65 | 27.92 | — | |
| ON Semiconductor Corp. | 20.67 | 19.86 | 33.03 | 46.88 | — | |
| Qualcomm Inc. | 18.18 | 17.47 | 30.89 | 14.91 | 22.53 | |
| Texas Instruments Inc. | 27.05 | 24.23 | 27.67 | 20.75 | — | |
| EV/FCFF, Sector | ||||||
| Semiconductors & Semiconductor Equipment | 34.74 | 26.16 | 22.06 | 18.29 | — | |
| EV/FCFF, Industry | ||||||
| Information Technology | 27.01 | 27.93 | 24.12 | 19.69 | — | |
Based on: 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), 10-K (reporting date: 2018-12-31).
3 2022 Calculation
EV/FCFF = EV ÷ FCFF
= 16,251,983 ÷ -131,953 = —
4 Click competitor name to see calculations.