Sify Technologies Limited (SIFY) DCF Valuation

Sify Technologies Limited (SIFY) DCF Valuation

IN | Communication Services | Telecommunications Services | NASDAQ
Sify Technologies Limited (SIFY) DCF Valuation
  • ✓ 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

Sify Technologies Limited (SIFY) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Sify Technologies Limited (SIFY) valuation with this customizable DCF Calculator! Featuring real Sify Technologies Limited (SIFY) financials and adjustable forecast inputs, you can test scenarios and uncover Sify Technologies Limited (SIFY) fair value in minutes.


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 268.9 284.9 316.6 391.3 417.4 466.8 522.1 583.9 653.1 730.4
Revenue Growth, % 0 5.96 11.13 23.6 6.68 11.84 11.84 11.84 11.84 11.84
EBITDA 49.7 61.2 72.4 76.1 67.4 91.9 102.8 115.0 128.6 143.8
EBITDA, % 18.5 21.48 22.87 19.45 16.14 19.69 19.69 19.69 19.69 19.69
Depreciation 26.8 33.2 38.6 46.5 42.0 52.1 58.3 65.2 72.9 81.5
Depreciation, % 9.98 11.66 12.2 11.89 10.05 11.16 11.16 11.16 11.16 11.16
EBIT 22.9 28.0 33.8 29.6 25.4 39.8 44.5 49.8 55.7 62.3
EBIT, % 8.52 9.82 10.67 7.56 6.08 8.53 8.53 8.53 8.53 8.53
Total Cash 27.2 59.8 44.3 42.8 63.2 66.4 74.3 83.1 92.9 103.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 113.0 99.9 126.9 133.5 119.3
Account Receivables, % 42.03 35.06 40.09 34.12 28.57
Inventories 15.3 16.6 28.2 22.7 39.7 33.4 37.3 41.7 46.7 52.2
Inventories, % 5.67 5.82 8.91 5.81 9.52 7.15 7.15 7.15 7.15 7.15
Accounts Payable 45.6 42.3 58.2 108.1 121.1 99.7 111.5 124.7 139.5 156.0
Accounts Payable, % 16.95 14.84 18.39 27.63 29.02 21.36 21.36 21.36 21.36 21.36
Capital Expenditure -52.7 -44.0 -86.4 -154.8 -145.0 -127.6 -142.7 -159.6 -178.5 -199.6
Capital Expenditure, % -19.61 -15.44 -27.29 -39.55 -34.73 -27.33 -27.33 -27.33 -27.33 -27.33
Tax Rate, % 78.91 78.91 78.91 78.91 78.91 78.91 78.91 78.91 78.91 78.91
EBITAT 15.8 26.8 23.0 19.6 5.4 25.5 28.5 31.9 35.7 39.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -92.8 24.6 -47.5 -39.9 -87.4 -113.7 -67.9 -76.0 -85.0 -95.0
WACC, % 6.68 8.25 6.62 6.5 3.86 6.38 6.38 6.38 6.38 6.38
PV UFCF
SUM PV UFCF -366.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -99
Terminal Value -4,147
Present Terminal Value -3,044
Enterprise Value -3,410
Net Debt 275
Equity Value -3,685
Diluted Shares Outstanding, MM 31
Equity Value Per Share -119.38

What You Will Get

  • Authentic SIFY Financials: Offers historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Sify Technologies' future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Real-Life SIFY Data: Pre-filled with Sify Technologies Limited’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SIFY DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Sify Technologies Limited’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose Sify Technologies Limited (SIFY)?

  • Save Time: Quickly access a comprehensive suite of IT solutions without starting from scratch.
  • Enhance Efficiency: Our innovative technology and services streamline your operations and minimize downtime.
  • Fully Customizable: Adapt our services to meet your specific business needs and objectives.
  • Easy to Use: User-friendly interfaces ensure a seamless experience for all users.
  • Trusted by Industry Leaders: Partnered with top companies, our solutions are recognized for their reliability and effectiveness.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Sify Technologies Limited (SIFY) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Sify Technologies Limited (SIFY).
  • Consultants: Deliver professional valuation insights on Sify Technologies Limited (SIFY) to clients quickly and accurately.
  • Business Owners: Understand how companies like Sify Technologies Limited (SIFY) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Sify Technologies Limited (SIFY).

What the Sify Technologies Limited (SIFY) Template Contains

  • Preloaded SIFY Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.