|
DXC Technology Company (DXC) DCF Valoración |
Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
Predeterminadas Para Un Uso Rápido Y Eficiente
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
DXC Technology Company (DXC) Bundle
¡Descubra el verdadero potencial de DXC Technology Company (DXC) con nuestra calculadora DCF avanzada! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los cambios afectan la valoración de DXC, todo dentro de una conveniente plantilla de Excel.
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 | 19,577.0 | 17,729.0 | 16,265.0 | 14,430.0 | 13,667.0 | 12,496.2 | 11,425.7 | 10,446.9 | 9,551.9 | 8,733.6 |
| Revenue Growth, % | 0 | -9.44 | -8.26 | -11.28 | -5.29 | -8.57 | -8.57 | -8.57 | -8.57 | -8.57 |
| EBITDA | -2,813.0 | 3,073.0 | 3,172.0 | 942.0 | 1,811.0 | 1,055.8 | 965.4 | 882.7 | 807.0 | 737.9 |
| EBITDA, % | -14.37 | 17.33 | 19.5 | 6.53 | 13.25 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 |
| Depreciation | 2,032.0 | 2,058.0 | 1,827.0 | 1,627.0 | 1,404.0 | 1,368.8 | 1,251.5 | 1,144.3 | 1,046.3 | 956.7 |
| Depreciation, % | 10.38 | 11.61 | 11.23 | 11.28 | 10.27 | 10.95 | 10.95 | 10.95 | 10.95 | 10.95 |
| EBIT | -4,845.0 | 1,015.0 | 1,345.0 | -685.0 | 407.0 | -313.0 | -286.2 | -261.7 | -239.2 | -218.7 |
| EBIT, % | -24.75 | 5.73 | 8.27 | -4.75 | 2.98 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 |
| Total Cash | 3,679.0 | 2,968.0 | 2,672.0 | 1,858.0 | 1,224.0 | 1,844.3 | 1,686.3 | 1,541.8 | 1,409.7 | 1,289.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,392.0 | 4,156.0 | 3,854.0 | 3,441.0 | 3,253.0 | 2,929.6 | 2,678.6 | 2,449.2 | 2,239.3 | 2,047.5 |
| Account Receivables, % | 22.43 | 23.44 | 23.7 | 23.85 | 23.8 | 23.44 | 23.44 | 23.44 | 23.44 | 23.44 |
| Inventories | 646.0 | 727.0 | 652.0 | 570.0 | .0 | 383.9 | 351.0 | 320.9 | 293.4 | 268.3 |
| Inventories, % | 3.3 | 4.1 | 4.01 | 3.95 | 0 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 |
| Accounts Payable | 1,598.0 | 914.0 | 840.0 | 782.0 | 846.0 | 752.1 | 687.6 | 628.7 | 574.9 | 525.6 |
| Accounts Payable, % | 8.16 | 5.16 | 5.16 | 5.42 | 6.19 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 |
| Capital Expenditure | -585.0 | -515.0 | -549.0 | -455.0 | -407.0 | -384.9 | -351.9 | -321.8 | -294.2 | -269.0 |
| Capital Expenditure, % | -2.99 | -2.9 | -3.38 | -3.15 | -2.98 | -3.08 | -3.08 | -3.08 | -3.08 | -3.08 |
| Tax Rate, % | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 |
| EBITAT | -4,965.5 | -226.6 | 846.4 | -438.1 | 339.8 | -194.3 | -177.6 | -162.4 | -148.5 | -135.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6,958.5 | 787.4 | 2,427.4 | 1,170.9 | 2,158.8 | 635.3 | 941.4 | 860.8 | 787.0 | 719.6 |
| WACC, % | 7.8 | 3.95 | 6.37 | 6.41 | 7.16 | 6.34 | 6.34 | 6.34 | 6.34 | 6.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,290.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 734 | |||||||||
| Terminal Value | 16,920 | |||||||||
| Present Terminal Value | 12,443 | |||||||||
| Enterprise Value | 15,734 | |||||||||
| Net Debt | 3,644 | |||||||||
| Equity Value | 12,090 | |||||||||
| Diluted Shares Outstanding, MM | 199 | |||||||||
| Equity Value Per Share | 60.82 |
What You Will Receive
- Comprehensive Financial Model: DXC Technology’s actual data facilitates accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive DXC Data: Pre-filled with DXC Technology Company's historical financials and future projections.
- Customizable Variables: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation possibilities.
- User-Centric Interface: Intuitive, organized, and designed for both industry experts and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing DXC Technology Company’s (DXC) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV.
- 4. Experiment with Scenarios: Evaluate multiple forecasts to explore various valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.
Why Choose This Calculator for DXC Technology Company (DXC)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for DXC.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios for DXC.
- In-Depth Analysis: Automatically computes DXC’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for accurate analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on DXC.
Who Should Use DXC Technology Company (DXC)?
- IT Students: Explore technology solutions and apply them to real-world scenarios.
- Researchers: Utilize DXC's models in your academic projects or publications.
- Corporate Investors: Evaluate your investment strategies and analyze performance metrics for DXC.
- Data Analysts: Enhance your analysis with a customizable framework tailored to DXC's offerings.
- Business Leaders: Understand how major tech companies like DXC shape the industry landscape.
What the Template Contains
- Historical Data: Includes DXC Technology Company’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate DXC's intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of DXC Technology’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.