|
Valoración de DCF Sify Technologies Limited (SIFY)
IN | Communication Services | Telecommunications Services | NASDAQ
|
- ✓ 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
Sify Technologies Limited (SIFY) Bundle
¡Simplifique la valoración de SIFY Technologies Limited (SIFY) con esta calculadora DCF personalizable! Con Real Sify Technologies Limited (SIFY) financieras y entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Sify Technologies Limited (SIFY) en minutos.
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 | 168.0 | 187.8 | 210.1 | 235.0 | 262.8 |
| Account Receivables, % | 42.03 | 35.06 | 40.09 | 34.12 | 28.57 | 35.98 | 35.98 | 35.98 | 35.98 | 35.98 |
| 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
- Download the Template: Gain immediate access to the Excel-based SIFY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Sify Technologies Limited’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- 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.