|
Birlasoft Limited (BSoft.NS) Évaluation DCF
IN | Technology | Information Technology Services | NSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Birlasoft Limited (BSOFT.NS) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF Birlasoft Limited (BSOFTNS)! Utilisez des données financières authentiques de Birlasoft, ajustez les prédictions et les dépenses de croissance et observez comment ces modifications affectent la valeur intrinsèque de Birlasoft Limited (BSoftns) en temps réel.
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 | 32,909.7 | 35,557.2 | 41,303.5 | 47,947.7 | 52,781.5 | 59,428.4 | 66,912.3 | 75,338.8 | 84,826.4 | 95,508.8 |
| Revenue Growth, % | 0 | 8.04 | 16.16 | 16.09 | 10.08 | 12.59 | 12.59 | 12.59 | 12.59 | 12.59 |
| EBITDA | 4,349.1 | 5,482.1 | 7,061.9 | 5,432.8 | 9,397.3 | 8,898.2 | 10,018.8 | 11,280.5 | 12,701.1 | 14,300.6 |
| EBITDA, % | 13.22 | 15.42 | 17.1 | 11.33 | 17.8 | 14.97 | 14.97 | 14.97 | 14.97 | 14.97 |
| Depreciation | 825.8 | 803.7 | 765.1 | 822.7 | 850.3 | 1,182.5 | 1,331.4 | 1,499.0 | 1,687.8 | 1,900.4 |
| Depreciation, % | 2.51 | 2.26 | 1.85 | 1.72 | 1.61 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 |
| EBIT | 3,523.3 | 4,678.4 | 6,296.8 | 4,610.1 | 8,547.0 | 7,715.8 | 8,687.5 | 9,781.5 | 11,013.3 | 12,400.2 |
| EBIT, % | 10.71 | 13.16 | 15.25 | 9.61 | 16.19 | 12.98 | 12.98 | 12.98 | 12.98 | 12.98 |
| Total Cash | 6,623.1 | 10,974.9 | 11,629.9 | 10,485.5 | 14,576.5 | 15,288.9 | 17,214.3 | 19,382.1 | 21,822.9 | 24,571.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 9,172.7 | 8,777.7 | 11,339.6 | 10,025.2 | 11,930.6 | 14,681.8 | 16,530.7 | 18,612.5 | 20,956.4 | 23,595.5 |
| Account Receivables, % | 27.87 | 24.69 | 27.45 | 20.91 | 22.6 | 24.71 | 24.71 | 24.71 | 24.71 | 24.71 |
| Inventories | -330.0 | -553.2 | -1,961.6 | -2,854.1 | -192.7 | -1,619.5 | -1,823.4 | -2,053.0 | -2,311.6 | -2,602.7 |
| Inventories, % | -1 | -1.56 | -4.75 | -5.95 | -0.36505 | -2.73 | -2.73 | -2.73 | -2.73 | -2.73 |
| Accounts Payable | 1,903.7 | 1,317.6 | 2,095.1 | 2,312.8 | 2,805.3 | 2,935.9 | 3,305.6 | 3,721.9 | 4,190.6 | 4,718.3 |
| Accounts Payable, % | 5.78 | 3.71 | 5.07 | 4.82 | 5.31 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| Capital Expenditure | -568.5 | -248.7 | -638.3 | -577.4 | -262.2 | -674.3 | -759.2 | -854.8 | -962.4 | -1,083.6 |
| Capital Expenditure, % | -1.73 | -0.69949 | -1.55 | -1.2 | -0.49671 | -1.13 | -1.13 | -1.13 | -1.13 | -1.13 |
| Tax Rate, % | 25.28 | 25.28 | 25.28 | 25.28 | 25.28 | 25.28 | 25.28 | 25.28 | 25.28 | 25.28 |
| EBITAT | 2,351.1 | 3,300.3 | 4,734.2 | 3,455.2 | 6,386.6 | 5,588.2 | 6,292.0 | 7,084.3 | 7,976.5 | 8,981.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,330.6 | 3,887.3 | 4,485.2 | 6,124.9 | 2,900.4 | 4,902.6 | 5,588.9 | 6,292.7 | 7,085.2 | 7,977.4 |
| WACC, % | 9.37 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 | 9.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 24,008.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 8,297 | |||||||||
| Terminal Value | 154,257 | |||||||||
| Present Terminal Value | 98,534 | |||||||||
| Enterprise Value | 122,543 | |||||||||
| Net Debt | -2,994 | |||||||||
| Equity Value | 125,537 | |||||||||
| Diluted Shares Outstanding, MM | 280 | |||||||||
| Equity Value Per Share | 447.80 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Birlasoft Limited’s (BSOFTNS) real data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
- Professional-Grade Template: An enhanced Excel file crafted for high-quality valuation.
- Customizable and Repeatable: Designed for adaptability, enabling ongoing use for in-depth forecasts.
Key Features
- 🔍 Real-Life BSOFTNS Financials: Pre-populated historical and projected data for Birlasoft Limited.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute Birlasoft’s intrinsic value using the Discounted Cash Flow approach.
- ⚡ Instant Results: Visualize Birlasoft’s valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Operates
- 1. Access the Template: Download and open the Excel file containing Birlasoft Limited's preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Immediately: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Showcase professional valuation insights to inform your decisions regarding Birlasoft Limited (BSOFTNS).
Why Choose Birlasoft Limited's Calculator?
- Save Time: Get started quickly with a ready-to-use DCF model, without the hassle of building one from scratch.
- Enhance Accuracy: Our reliable financial data and formulas minimize the risk of errors in your valuation process.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- Easy to Understand: User-friendly charts and outputs facilitate straightforward analysis of the results.
- Trusted by Professionals: Crafted for experts who prioritize both precision and usability in their financial assessments.
Who Should Use This Product?
- Investors: Accurately determine Birlasoft Limited’s (BSOFTNS) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Birlasoft Limited (BSOFTNS).
- Consultants: Easily customize the template for valuation reports tailored to clients involving Birlasoft Limited (BSOFTNS).
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies, including Birlasoft Limited (BSOFTNS).
- Educators: Use it as an educational resource to illustrate valuation methodologies relevant to Birlasoft Limited (BSOFTNS).
Contents of the Template
- Detailed DCF Model: An editable template featuring extensive valuation calculations.
- Real-World Data: Historical and projected financials for Birlasoft Limited (BSOFTNS) included for analysis.
- Customizable Inputs: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Comprehensive annual and quarterly breakdowns for in-depth analysis.
- Key Financial Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Analytics: Graphs and tables designed for clear and actionable insights.
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.