|
Valoración de DCF de Infosys Limited (Infy)
IN | Technology | Information Technology Services | NYSE
|
- ✓ 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
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Infosys Limited (INFY) Bundle
Diseñada para la precisión, nuestra calculadora DCF (Infy) le permite evaluar la valoración de Infosys Limited utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros clave para mejorar las proyecciones.
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 | 12,780.0 | 13,561.0 | 16,311.0 | 18,212.0 | 18,562.0 | 20,416.6 | 22,456.6 | 24,700.4 | 27,168.3 | 29,882.9 |
| Revenue Growth, % | 0 | 6.11 | 20.28 | 11.65 | 1.92 | 9.99 | 9.99 | 9.99 | 9.99 | 9.99 |
| EBITDA | 3,053.0 | 4,053.3 | 4,116.0 | 4,707.3 | 4,206.0 | 5,207.0 | 5,727.3 | 6,299.6 | 6,929.0 | 7,621.3 |
| EBITDA, % | 23.89 | 29.89 | 25.23 | 25.85 | 22.66 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 |
| Depreciation | 408.0 | 440.1 | 466.5 | 525.7 | 372.0 | 579.4 | 637.3 | 700.9 | 771.0 | 848.0 |
| Depreciation, % | 3.19 | 3.25 | 2.86 | 2.89 | 2 | 2.84 | 2.84 | 2.84 | 2.84 | 2.84 |
| EBIT | 2,645.0 | 3,613.3 | 3,649.5 | 4,181.6 | 3,834.0 | 4,627.7 | 5,090.1 | 5,598.6 | 6,158.0 | 6,773.3 |
| EBIT, % | 20.7 | 26.64 | 22.37 | 22.96 | 20.66 | 22.67 | 22.67 | 22.67 | 22.67 | 22.67 |
| Total Cash | 3,080.0 | 3,700.0 | 3,229.0 | 2,322.0 | 3,433.0 | 4,182.4 | 4,600.2 | 5,059.9 | 5,565.4 | 6,121.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,688.0 | 3,669.0 | 4,865.0 | 4,955.0 | 6,436.0 | 6,027.8 | 6,630.1 | 7,292.5 | 8,021.2 | 8,822.6 |
| Account Receivables, % | 28.86 | 27.06 | 29.83 | 27.21 | 34.67 | 29.52 | 29.52 | 29.52 | 29.52 | 29.52 |
| Inventories | 709.0 | 19.0 | 728.0 | 25.0 | 43.0 | 429.6 | 472.5 | 519.7 | 571.6 | 628.7 |
| Inventories, % | 5.55 | 0.14011 | 4.46 | 0.13727 | 0.23166 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
| Accounts Payable | 387.0 | 364.0 | 547.0 | 470.0 | 474.0 | 579.8 | 637.8 | 701.5 | 771.6 | 848.7 |
| Accounts Payable, % | 3.03 | 2.68 | 3.35 | 2.58 | 2.55 | 2.84 | 2.84 | 2.84 | 2.84 | 2.84 |
| Capital Expenditure | -465.0 | -285.0 | -290.0 | -319.0 | -266.0 | -437.0 | -480.7 | -528.7 | -581.5 | -639.7 |
| Capital Expenditure, % | -3.64 | -2.1 | -1.78 | -1.75 | -1.43 | -2.14 | -2.14 | -2.14 | -2.14 | -2.14 |
| Tax Rate, % | 27.13 | 27.13 | 27.13 | 27.13 | 27.13 | 27.13 | 27.13 | 27.13 | 27.13 | 27.13 |
| EBITAT | 1,992.1 | 2,625.5 | 2,679.2 | 3,021.9 | 2,793.9 | 3,392.4 | 3,731.3 | 4,104.2 | 4,514.2 | 4,965.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,074.9 | 3,466.6 | 1,133.8 | 3,764.6 | 1,404.9 | 3,662.2 | 3,300.6 | 3,630.4 | 3,993.2 | 4,392.1 |
| WACC, % | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 15,289.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 4,480 | |||||||||
| Terminal Value | 83,434 | |||||||||
| Present Terminal Value | 58,470 | |||||||||
| Enterprise Value | 73,760 | |||||||||
| Net Debt | -771 | |||||||||
| Equity Value | 74,531 | |||||||||
| Diluted Shares Outstanding, MM | 4,145 | |||||||||
| Equity Value Per Share | 17.98 |
What You Will Get
- Real INFY Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Infosys Limited’s future performance.
- User-Friendly Design: Designed for professionals while remaining accessible to newcomers.
Key Features
- Comprehensive INFY Data: Pre-loaded with Infosys’ historical financial performance and future growth estimates.
- Customizable Variables: Modify assumptions on revenue growth, profit margins, discount rates, tax obligations, and capital investments.
- Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: Clean, organized, and suitable for both seasoned professionals and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based INFY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Infosys Limited’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation changes.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Infosys Limited (INFY)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Infosys.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Infosys’ intrinsic value and Net Present Value.
- Preloaded Information: Access to both historical and forecasted data for reliable calculations.
- Expert-Level Precision: Perfect for financial analysts, investors, and business consultants focusing on Infosys.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Infosys Limited (INFY) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Infosys Limited (INFY).
- Consultants: Deliver professional valuation insights on Infosys Limited (INFY) to clients quickly and accurately.
- Business Owners: Understand how large companies like Infosys Limited (INFY) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Infosys Limited (INFY).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Infosys Limited (INFY).
- Real-World Data: Infosys’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results specific to Infosys Limited (INFY).