EVERTEC, Inc. (EVTC) DCF Valuation

Evertec, Inc. (EVTC) DCF -Bewertung

US | Technology | Software - Infrastructure | NYSE
EVERTEC, Inc. (EVTC) 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

EVERTEC, Inc. (EVTC) Bundle

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

TOTAL:

Unser (EVTC) DCF-Taschenrechner (EVTC) ermöglicht es Ihnen, die Bewertung von Evertec, Inc. mithilfe realer Finanzdaten zu bewerten, und bietet eine vollständige Flexibilität, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 487.4 510.6 589.8 618.4 694.7 759.8 830.9 908.8 993.9 1,087.0
Revenue Growth, % 0 4.76 15.51 4.85 12.34 9.37 9.37 9.37 9.37 9.37
EBITDA 220.4 221.3 278.4 374.4 211.3 344.5 376.8 412.0 450.6 492.9
EBITDA, % 45.22 43.33 47.2 60.54 30.41 45.34 45.34 45.34 45.34 45.34
Depreciation 74.2 77.4 80.9 84.7 93.6 108.3 118.5 129.6 141.7 155.0
Depreciation, % 15.23 15.16 13.72 13.7 13.48 14.26 14.26 14.26 14.26 14.26
EBIT 146.2 143.9 197.5 289.6 117.7 236.2 258.3 282.5 308.9 337.9
EBIT, % 29.99 28.18 33.48 46.83 16.94 31.08 31.08 31.08 31.08 31.08
Total Cash 111.0 202.6 266.4 197.2 295.6 276.7 302.6 330.9 361.9 395.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 106.8 87.4 103.5 114.5 135.5
Account Receivables, % 21.92 17.11 17.55 18.51 19.5
Inventories 39.2 43.7 38.0 18.4 .0 39.5 43.2 47.3 51.7 56.6
Inventories, % 8.04 8.55 6.44 2.98 0 5.2 5.2 5.2 5.2 5.2
Accounts Payable 39.2 43.3 28.5 46.8 66.5 58.5 64.0 70.0 76.5 83.7
Accounts Payable, % 8.04 8.49 4.83 7.56 9.57 7.7 7.7 7.7 7.7 7.7
Capital Expenditure -59.9 -48.6 -66.9 -82.5 -85.0 -89.2 -97.6 -106.7 -116.7 -127.7
Capital Expenditure, % -12.28 -9.53 -11.34 -13.35 -12.23 -11.75 -11.75 -11.75 -11.75 -11.75
Tax Rate, % 6.6 6.6 6.6 6.6 6.6 6.6 6.6 6.6 6.6 6.6
EBITAT 129.6 121.3 175.1 258.4 109.9 209.9 229.5 251.0 274.5 300.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 37.1 169.2 163.8 287.5 135.8 173.1 238.7 261.1 285.5 312.3
WACC, % 7.99 7.93 7.99 8 8.05 7.99 7.99 7.99 7.99 7.99
PV UFCF
SUM PV UFCF 994.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 318
Terminal Value 5,315
Present Terminal Value 3,619
Enterprise Value 4,614
Net Debt 691
Equity Value 3,923
Diluted Shares Outstanding, MM 66
Equity Value Per Share 59.61

What You Will Get

  • Comprehensive EVTC Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess EVERTEC’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life EVTC Financials: Pre-filled historical and projected data for EVERTEC, Inc. (EVTC).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate EVERTEC’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize EVERTEC’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Open the Template: Download and open the Excel file featuring EVERTEC, Inc. (EVTC)'s preloaded data.
  • 2. Edit Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Test Scenarios: Evaluate various forecasts to explore different valuation possibilities.
  • 5. Use with Confidence: Share professional valuation insights to enhance your decision-making.

Why Choose This Calculator for EVERTEC, Inc. (EVTC)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Comprehensive Data: EVERTEC’s historical and projected financial data preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth navigation through the process.

Who Should Use EVERTEC, Inc. (EVTC)?

  • Finance Students: Explore payment processing and technology trends using real-world data.
  • Academics: Integrate advanced financial models and case studies into your research or teaching.
  • Investors: Evaluate your investment strategies and assess valuation metrics for EVERTEC, Inc. (EVTC).
  • Analysts: Enhance your analysis with a tailored, user-friendly financial model for EVERTEC, Inc. (EVTC).
  • Small Business Owners: Understand how technology companies like EVERTEC, Inc. (EVTC) are evaluated in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled EVERTEC 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 EVERTEC, Inc. (EVTC).
  • 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.

Es wurden keine passenden Produkte gefunden.