![]() |
IDT Corporation (IDT) DCF تقييم
US | Communication Services | Telecommunications Services | NYSE
|

- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
IDT Corporation (IDT) Bundle
تبسيط تحليلك وتحسين الدقة مع حاسبة IDT DCF! باستخدام بيانات شركة IDT الحقيقية والافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتحليل وقيمة IDT (IDT) مثل المستثمر المحنك.
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 | 1,345.8 | 1,447.0 | 1,364.1 | 1,238.9 | 1,205.8 | 1,175.5 | 1,145.9 | 1,117.1 | 1,089.0 | 1,061.6 |
Revenue Growth, % | 0 | 7.52 | -5.73 | -9.18 | -2.67 | -2.51 | -2.51 | -2.51 | -2.51 | -2.51 |
EBITDA | 38.1 | 83.0 | 53.0 | 80.9 | 82.3 | 60.7 | 59.1 | 57.7 | 56.2 | 54.8 |
EBITDA, % | 2.83 | 5.74 | 3.89 | 6.53 | 6.82 | 5.16 | 5.16 | 5.16 | 5.16 | 5.16 |
Depreciation | 20.4 | 17.8 | 18.1 | 20.1 | 20.4 | 17.4 | 16.9 | 16.5 | 16.1 | 15.7 |
Depreciation, % | 1.52 | 1.23 | 1.33 | 1.63 | 1.69 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 |
EBIT | 17.7 | 65.2 | 34.9 | 60.8 | 61.9 | 43.3 | 42.2 | 41.2 | 40.1 | 39.1 |
EBIT, % | 1.32 | 4.51 | 2.56 | 4.91 | 5.13 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 |
Total Cash | 109.2 | 163.6 | 137.7 | 152.2 | 193.0 | 135.9 | 132.5 | 129.2 | 125.9 | 122.8 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 44.2 | 46.6 | 64.3 | 32.1 | 42.2 | 40.7 | 39.7 | 38.7 | 37.7 | 36.8 |
Account Receivables, % | 3.28 | 3.22 | 4.71 | 2.59 | 3.5 | 3.46 | 3.46 | 3.46 | 3.46 | 3.46 |
Inventories | 149.5 | 161.1 | 129.8 | 141.9 | .0 | 101.6 | 99.0 | 96.5 | 94.1 | 91.8 |
Inventories, % | 11.11 | 11.13 | 9.52 | 11.46 | 0 | 8.64 | 8.64 | 8.64 | 8.64 | 8.64 |
Accounts Payable | 25.2 | 24.5 | 29.1 | 22.2 | 24.8 | 22.4 | 21.9 | 21.3 | 20.8 | 20.3 |
Accounts Payable, % | 1.87 | 1.69 | 2.13 | 1.79 | 2.05 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
Capital Expenditure | -16.0 | -16.8 | -21.9 | -22.0 | -18.9 | -17.2 | -16.7 | -16.3 | -15.9 | -15.5 |
Capital Expenditure, % | -1.19 | -1.16 | -1.6 | -1.77 | -1.57 | -1.46 | -1.46 | -1.46 | -1.46 | -1.46 |
Tax Rate, % | -4.11 | -4.11 | -4.11 | -4.11 | -4.11 | -4.11 | -4.11 | -4.11 | -4.11 | -4.11 |
EBITAT | 21.4 | 96.5 | 27.0 | 40.5 | 64.5 | 38.5 | 37.5 | 36.6 | 35.6 | 34.7 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -142.7 | 82.7 | 41.5 | 51.9 | 200.2 | -63.7 | 40.7 | 39.7 | 38.7 | 37.7 |
WACC, % | 8.12 | 8.12 | 8.11 | 8.11 | 8.12 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 |
PV UFCF | ||||||||||
SUM PV UFCF | 61.2 | |||||||||
Long Term Growth Rate, % | 0.50 | |||||||||
Free cash flow (T + 1) | 38 | |||||||||
Terminal Value | 498 | |||||||||
Present Terminal Value | 337 | |||||||||
Enterprise Value | 398 | |||||||||
Net Debt | -163 | |||||||||
Equity Value | 561 | |||||||||
Diluted Shares Outstanding, MM | 25 | |||||||||
Equity Value Per Share | 22.10 |
What You Will Get
- Editable Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: IDT Corporation’s financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model that caters to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: IDT's historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe IDT's intrinsic value update instantly.
- Intuitive Visual Representations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Engineered for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered IDT Corporation (IDT) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for IDT Corporation’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for IDT Corporation (IDT)?
- Accurate Data: Up-to-date IDT financials provide trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the IDT sector.
- User-Friendly: Easy-to-navigate design and clear instructions cater to users of all experience levels.
Who Should Use IDT Corporation (IDT)?
- Investors: Evaluate IDT’s market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methods and validate financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like IDT.
- Consultants: Provide comprehensive valuation insights and reports for clients.
- Students and Educators: Utilize real-world examples to learn and teach valuation principles.
What the Template Contains
- Pre-Filled DCF Model: IDT Corporation’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate IDT Corporation’s 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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.