|
LtiMindTree Limited (Ltim.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
LTIMindtree Limited (LTIM.NS) Bundle
En tant qu'investisseur ou analyste, la calculatrice DCF LtimindTree Limited (LTIMNS) sert de ressource incontournable pour une évaluation précise. Chargé de données réelles de LtiMindTree Limited, vous pouvez ajuster les prévisions et observer instantanément leurs effets.
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 | 108,786.0 | 123,698.0 | 156,687.0 | 331,830.0 | 355,170.0 | 486,059.3 | 665,184.8 | 910,322.6 | 1,245,800.0 | 1,704,909.6 |
| Revenue Growth, % | 0 | 13.71 | 26.67 | 111.78 | 7.03 | 36.85 | 36.85 | 36.85 | 36.85 | 36.85 |
| EBITDA | 23,585.0 | 29,916.0 | 60,144.0 | 66,646.0 | 70,893.0 | 120,828.9 | 165,357.5 | 226,296.0 | 309,691.9 | 423,821.3 |
| EBITDA, % | 21.68 | 24.18 | 38.38 | 20.08 | 19.96 | 24.86 | 24.86 | 24.86 | 24.86 | 24.86 |
| Depreciation | 2,730.0 | 3,325.0 | 5,971.0 | 7,227.0 | 8,189.0 | 13,115.7 | 17,949.2 | 24,563.9 | 33,616.4 | 46,004.8 |
| Depreciation, % | 2.51 | 2.69 | 3.81 | 2.18 | 2.31 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
| EBIT | 20,855.0 | 26,591.0 | 54,173.0 | 59,419.0 | 62,704.0 | 107,713.2 | 147,408.3 | 201,732.0 | 276,075.5 | 377,816.5 |
| EBIT, % | 19.17 | 21.5 | 34.57 | 17.91 | 17.65 | 22.16 | 22.16 | 22.16 | 22.16 | 22.16 |
| Total Cash | 27,243.0 | 43,894.0 | 39,059.0 | 78,568.0 | 95,717.0 | 132,288.3 | 181,039.9 | 247,757.8 | 339,062.9 | 464,016.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 32,786.0 | .0 | 83,047.0 | 43,071.5 | 58,944.5 | 80,667.0 | 110,394.9 | 151,078.3 |
| Account Receivables, % | 0 | 0 | 20.92 | 0 | 23.38 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
| Inventories | -17.0 | -6,313.0 | 33.0 | 33.0 | 30.0 | -4,938.1 | -6,757.9 | -9,248.4 | -12,656.7 | -17,321.0 |
| Inventories, % | -0.01562701 | -5.1 | 0.0210611 | 0.00994485 | 0.00844666 | -1.02 | -1.02 | -1.02 | -1.02 | -1.02 |
| Accounts Payable | 3,493.0 | 3,558.0 | 4,434.0 | 4,269.0 | 3,858.0 | 10,975.1 | 15,019.7 | 20,554.8 | 28,129.8 | 38,496.3 |
| Accounts Payable, % | 3.21 | 2.88 | 2.83 | 1.29 | 1.09 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 |
| Capital Expenditure | -2,465.0 | -2,719.0 | -8,590.0 | -9,393.0 | -8,432.0 | -14,728.6 | -20,156.5 | -27,584.6 | -37,750.3 | -51,662.2 |
| Capital Expenditure, % | -2.27 | -2.2 | -5.48 | -2.83 | -2.37 | -3.03 | -3.03 | -3.03 | -3.03 | -3.03 |
| Tax Rate, % | 24.25 | 24.25 | 24.25 | 24.25 | 24.25 | 24.25 | 24.25 | 24.25 | 24.25 | 24.25 |
| EBITAT | 15,827.9 | 19,891.4 | 40,170.6 | 45,227.8 | 47,500.5 | 81,156.0 | 111,064.0 | 151,994.0 | 208,007.7 | 284,664.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 19,602.9 | 26,858.4 | -704.4 | 75,682.8 | -36,197.5 | 131,603.7 | 98,848.2 | 135,276.3 | 185,129.2 | 253,354.1 |
| WACC, % | 7.99 | 7.99 | 7.98 | 7.99 | 7.99 | 7.99 | 7.99 | 7.99 | 7.99 | 7.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 622,743.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 263,488 | |||||||||
| Terminal Value | 6,609,408 | |||||||||
| Present Terminal Value | 4,501,051 | |||||||||
| Enterprise Value | 5,123,795 | |||||||||
| Net Debt | 2,643 | |||||||||
| Equity Value | 5,121,152 | |||||||||
| Diluted Shares Outstanding, MM | 297 | |||||||||
| Equity Value Per Share | 17,265.82 |
What You Will Receive
- Authentic LTIMNS Financial Data: Pre-loaded with LTIMindtree's historical and forecasted data for accurate analysis.
- Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Automated Calculations: Witness real-time updates of LTIMindtree's intrinsic value as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants in pursuit of precise DCF outcomes.
- User-Centric Design: Intuitive layout and straightforward instructions suitable for all skill levels.
Highlighted Features
- Genuine LTIMindtree Financials: Access reliable, pre-loaded historical data alongside future forecasts.
- Adjustable Forecast Parameters: Modify the highlighted cells in yellow, including WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Users: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based LTIMindtree Limited (LTIMNS) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
- Instant Calculations: The model automatically recalculates LTIMindtree's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation changes.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Opt for LTIMindtree Limited's Calculator?
- Time-Saving: Skip the hassle of building a DCF model from the ground up—it's ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Can Benefit from LTIMindtree Limited (LTIMNS)?
- Investors: Assess the intrinsic value of LTIMindtree Limited (LTIMNS) to inform your investment strategies.
- CFOs: Utilize a robust DCF model for accurate financial reporting and analytics related to LTIMindtree Limited (LTIMNS).
- Consultants: Easily customize the valuation template for client reports featuring LTIMindtree Limited (LTIMNS).
- Entrepreneurs: Discover financial modeling techniques employed by leading firms like LTIMindtree Limited (LTIMNS).
- Educators: Employ it as a resource for teaching valuation approaches using LTIMindtree Limited (LTIMNS) as a case study.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for LTIMindtree Limited (LTIMNS), including metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specific sheet for the Weighted Average Cost of Capital (WACC), featuring elements like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models detailing intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios pertinent to LTIMindtree Limited (LTIMNS).
- Dashboard and Charts: A visual summary of valuation results and assumptions for easier analysis of outcomes.
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.