|
Valoración de DCF de Telus International (CDA) Inc. (TIXT)
CA | Technology | Software - Infrastructure | 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
TELUS International (Cda) Inc. (TIXT) Bundle
¡Obtenga información sobre su análisis de valoración de Telus International (CDA) Inc. (TIXT) utilizando nuestra sofisticada calculadora DCF! Esta plantilla de Excel viene precargada con datos reales (TIXT), lo que le permite ajustar los pronósticos y los supuestos para determinar con precisión el valor intrínseco de Telus International (CDA) Inc.
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 | 1,581.6 | 2,194.0 | 2,468.0 | 2,708.0 | 2,658.0 | 3,050.6 | 3,501.3 | 4,018.5 | 4,612.1 | 5,293.3 |
| Revenue Growth, % | 0 | 38.72 | 12.49 | 9.72 | -1.85 | 14.77 | 14.77 | 14.77 | 14.77 | 14.77 |
| EBITDA | 396.9 | 439.1 | 527.2 | 523.4 | 437.0 | 623.8 | 716.0 | 821.7 | 943.1 | 1,082.4 |
| EBITDA, % | 25.1 | 20.01 | 21.36 | 19.33 | 16.44 | 20.45 | 20.45 | 20.45 | 20.45 | 20.45 |
| Depreciation | 191.6 | 254.7 | 247.8 | 329.9 | 324.0 | 354.7 | 407.1 | 467.3 | 536.3 | 615.5 |
| Depreciation, % | 12.12 | 11.61 | 10.04 | 12.18 | 12.19 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 |
| EBIT | 205.3 | 184.4 | 279.5 | 193.5 | 113.0 | 269.1 | 308.8 | 354.5 | 406.8 | 466.9 |
| EBIT, % | 12.98 | 8.4 | 11.32 | 7.14 | 4.25 | 8.82 | 8.82 | 8.82 | 8.82 | 8.82 |
| Total Cash | 152.5 | 115.0 | 125.0 | 131.0 | 174.0 | 191.2 | 219.4 | 251.8 | 289.0 | 331.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 363.0 | 473.0 | 516.0 | 512.0 | 478.0 | 624.2 | 716.4 | 822.2 | 943.7 | 1,083.1 |
| Account Receivables, % | 22.95 | 21.56 | 20.91 | 18.91 | 17.98 | 20.46 | 20.46 | 20.46 | 20.46 | 20.46 |
| Inventories | 1.8 | 3.0 | 19.0 | .0 | .0 | 6.2 | 7.1 | 8.2 | 9.4 | 10.8 |
| Inventories, % | 0.11381 | 0.13674 | 0.76985 | 0 | 0 | 0.20408 | 0.20408 | 0.20408 | 0.20408 | 0.20408 |
| Accounts Payable | 56.0 | 79.0 | 39.0 | 37.0 | 36.0 | 69.8 | 80.1 | 92.0 | 105.5 | 121.1 |
| Accounts Payable, % | 3.54 | 3.6 | 1.58 | 1.37 | 1.35 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 |
| Capital Expenditure | -59.2 | -99.0 | -105.0 | -89.0 | -105.0 | -120.5 | -138.3 | -158.7 | -182.1 | -209.1 |
| Capital Expenditure, % | -3.74 | -4.51 | -4.25 | -3.29 | -3.95 | -3.95 | -3.95 | -3.95 | -3.95 | -3.95 |
| Tax Rate, % | -177.27 | -177.27 | -177.27 | -177.27 | -177.27 | -177.27 | -177.27 | -177.27 | -177.27 | -177.27 |
| EBITAT | 140.5 | 101.3 | 204.6 | 177.1 | 313.3 | 208.9 | 239.7 | 275.1 | 315.8 | 362.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -35.9 | 168.8 | 248.3 | 439.0 | 565.3 | 324.5 | 425.7 | 488.6 | 560.8 | 643.7 |
| WACC, % | 6.48 | 5.71 | 6.75 | 7.78 | 8.26 | 7 | 7 | 7 | 7 | 7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,961.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 657 | |||||||||
| Terminal Value | 13,143 | |||||||||
| Present Terminal Value | 9,373 | |||||||||
| Enterprise Value | 11,334 | |||||||||
| Net Debt | 1,351 | |||||||||
| Equity Value | 9,983 | |||||||||
| Diluted Shares Outstanding, MM | 297 | |||||||||
| Equity Value Per Share | 33.61 |
What You Will Get
- Pre-Filled Financial Model: TELUS International's actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key financial outputs.
- High-Precision Accuracy: Leverages TELUS International’s actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and compare results side by side.
- Efficiency Enhancer: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review TELUS International's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust assumptions.
- Step 5: Analyze the outputs and utilize the results for informed investment decisions.
Why Choose This Calculator for TELUS International (Cda) Inc. (TIXT)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust variables easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate changes in TELUS International's valuation as you tweak inputs.
- Preloaded Data: Comes equipped with TELUS International's latest financial information for swift evaluations.
- Preferred by Experts: Utilized by analysts and investors for making well-informed choices.
Who Should Use This Product?
- Investors: Accurately assess TELUS International (Cda) Inc.'s fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to TIXT.
- Consultants: Swiftly customize the template for valuation reports tailored to clients’ needs.
- Entrepreneurs: Acquire insights into the financial modeling practices of leading companies like TELUS International.
- Educators: Employ it as a teaching resource to illustrate valuation techniques and methodologies.
What the Template Contains
- Historical Data: Includes TELUS International’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate TELUS International’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 TELUS International’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.