|
WNS (Holdings) Limited (WNS) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
WNS (Holdings) Limited (WNS) Bundle
اكتشف الإمكانات الحقيقية لـ WNS (Holdings) محدودة مع حاسبة DCF المتقدمة! اضبط الافتراضات الرئيسية واستكشاف السيناريوهات المختلفة وتقييم كيفية تأثير التغييرات المختلفة على تقييم WNS (Holdings) Limited-كل ذلك ضمن قالب Excel سهل الاستخدام.
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 | 928.3 | 912.6 | 1,109.8 | 1,224.3 | 1,323.4 | 1,450.2 | 1,589.1 | 1,741.4 | 1,908.3 | 2,091.1 |
| Revenue Growth, % | 0 | -1.68 | 21.6 | 10.31 | 8.09 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| EBITDA | 210.2 | 198.5 | 219.7 | 257.1 | 282.4 | 309.0 | 338.6 | 371.0 | 406.6 | 445.5 |
| EBITDA, % | 22.64 | 21.74 | 19.8 | 21 | 21.34 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 |
| Depreciation | 62.9 | 62.6 | 61.6 | 73.8 | 89.7 | 92.8 | 101.7 | 111.4 | 122.1 | 133.8 |
| Depreciation, % | 6.77 | 6.86 | 5.55 | 6.03 | 6.78 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 |
| EBIT | 147.3 | 135.8 | 158.2 | 183.3 | 192.7 | 216.2 | 236.9 | 259.6 | 284.5 | 311.7 |
| EBIT, % | 15.87 | 14.88 | 14.25 | 14.97 | 14.56 | 14.91 | 14.91 | 14.91 | 14.91 | 14.91 |
| Total Cash | 222.6 | 309.3 | 319.6 | 229.0 | 244.0 | 359.1 | 393.5 | 431.2 | 472.5 | 517.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 162.5 | 164.3 | 207.6 | 239.5 | 248.3 | 268.4 | 294.1 | 322.3 | 353.2 | 387.0 |
| Account Receivables, % | 17.5 | 18 | 18.71 | 19.56 | 18.76 | 18.51 | 18.51 | 18.51 | 18.51 | 18.51 |
| Inventories | 37.9 | 32.0 | 35.2 | 30.8 | .0 | 38.5 | 42.2 | 46.2 | 50.7 | 55.5 |
| Inventories, % | 4.09 | 3.51 | 3.17 | 2.51 | 0 | 2.66 | 2.66 | 2.66 | 2.66 | 2.66 |
| Accounts Payable | 29.3 | 28.0 | 27.8 | 25.4 | 25.0 | 36.8 | 40.4 | 44.2 | 48.5 | 53.1 |
| Accounts Payable, % | 3.16 | 3.07 | 2.51 | 2.07 | 1.89 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 |
| Capital Expenditure | -27.9 | -26.5 | -28.3 | -45.0 | -54.3 | -47.1 | -51.6 | -56.5 | -62.0 | -67.9 |
| Capital Expenditure, % | -3 | -2.91 | -2.55 | -3.67 | -4.1 | -3.25 | -3.25 | -3.25 | -3.25 | -3.25 |
| Tax Rate, % | 14.33 | 14.33 | 14.33 | 14.33 | 14.33 | 14.33 | 14.33 | 14.33 | 14.33 | 14.33 |
| EBITAT | 119.5 | 105.0 | 127.0 | 153.0 | 165.1 | 176.3 | 193.2 | 211.8 | 232.1 | 254.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -16.6 | 143.9 | 113.6 | 151.9 | 222.0 | 175.3 | 217.4 | 238.3 | 261.1 | 286.1 |
| WACC, % | 8.47 | 8.44 | 8.46 | 8.49 | 8.5 | 8.47 | 8.47 | 8.47 | 8.47 | 8.47 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 912.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 296 | |||||||||
| Terminal Value | 5,958 | |||||||||
| Present Terminal Value | 3,967 | |||||||||
| Enterprise Value | 4,880 | |||||||||
| Net Debt | 282 | |||||||||
| Equity Value | 4,598 | |||||||||
| Diluted Shares Outstanding, MM | 50 | |||||||||
| Equity Value Per Share | 92.75 |
What You Will Get
- Pre-Filled Financial Model: WNS's actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
- Instant Calculations: Real-time updates ensure you observe results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for versatility, enabling repeated use for comprehensive forecasts.
Key Features
- Comprehensive WNS Data: Pre-loaded with WNS (Holdings) Limited's historical financial metrics and future performance estimates.
- Customizable Assumptions: Modify variables such as revenue growth, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Clean, organized layout suitable for both seasoned professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing WNS (Holdings) Limited's preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to reflect your analysis.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes for WNS (WNS).
- 5. Present with Confidence: Share professional valuation insights to back your investment decisions regarding WNS (Holdings) Limited.
Why Choose WNS (Holdings) Limited (WNS) Calculator?
- All-in-One Solution: Combines DCF, WACC, and comprehensive financial ratio analyses in a single tool.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes WNS’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants looking for reliable insights.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling WNS (WNS) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for WNS (WNS).
- Consultants: Deliver professional valuation insights on WNS (WNS) to clients quickly and accurately.
- Business Owners: Understand how companies like WNS (WNS) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving WNS (WNS).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled WNS (Holdings) Limited historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for WNS (Holdings) Limited.
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.