|
L&T Technology Services Limited (LTTS.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
L&T Technology Services Limited (LTTS.NS) Bundle
Découvrez la vraie valeur de L&T Technology Services Limited avec notre calculatrice DCF de qualité professionnelle! Ajustez les hypothèses clés, explorez divers scénarios et examinez comment les changements affectent l'évaluation de L&T Technology Services Limited - le tout dans un seul modèle Excel.
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 | 56,191.0 | 54,497.0 | 65,697.0 | 80,136.0 | 96,473.0 | 110,920.2 | 127,531.0 | 146,629.3 | 168,587.6 | 193,834.3 |
| Revenue Growth, % | 0 | -3.01 | 20.55 | 21.98 | 20.39 | 14.98 | 14.98 | 14.98 | 14.98 | 14.98 |
| EBITDA | 13,196.0 | 11,611.0 | 15,673.0 | 19,642.0 | 21,263.0 | 25,555.5 | 29,382.5 | 33,782.7 | 38,841.8 | 44,658.5 |
| EBITDA, % | 23.48 | 21.31 | 23.86 | 24.51 | 22.04 | 23.04 | 23.04 | 23.04 | 23.04 | 23.04 |
| Depreciation | 1,829.0 | 2,183.0 | 2,144.0 | 2,338.0 | 2,716.0 | 3,606.5 | 4,146.5 | 4,767.5 | 5,481.5 | 6,302.3 |
| Depreciation, % | 3.25 | 4.01 | 3.26 | 2.92 | 2.82 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| EBIT | 11,367.0 | 9,428.0 | 13,529.0 | 17,304.0 | 18,547.0 | 21,949.0 | 25,236.0 | 29,015.2 | 33,360.3 | 38,356.2 |
| EBIT, % | 20.23 | 17.3 | 20.59 | 21.59 | 19.23 | 19.79 | 19.79 | 19.79 | 19.79 | 19.79 |
| Total Cash | 8,547.0 | 17,474.0 | 20,657.0 | 30,157.0 | 26,835.0 | 31,981.8 | 36,771.3 | 42,277.9 | 48,609.2 | 55,888.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17,326.0 | 14,781.0 | 19,587.0 | 32,775.0 | 32,620.0 | 36,045.2 | 41,443.1 | 47,649.4 | 54,785.1 | 62,989.4 |
| Account Receivables, % | 30.83 | 27.12 | 29.81 | 40.9 | 33.81 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 |
| Inventories | -5,204.0 | -12,049.0 | -5,576.0 | -12,041.0 | 33.0 | -12,167.9 | -13,990.1 | -16,085.1 | -18,494.0 | -21,263.5 |
| Inventories, % | -9.26 | -22.11 | -8.49 | -15.03 | 0.03420646 | -10.97 | -10.97 | -10.97 | -10.97 | -10.97 |
| Accounts Payable | 1,975.0 | 2,352.0 | 2,561.0 | 12,369.0 | 14,117.0 | 9,272.3 | 10,660.8 | 12,257.3 | 14,092.9 | 16,203.4 |
| Accounts Payable, % | 3.51 | 4.32 | 3.9 | 15.44 | 14.63 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
| Capital Expenditure | -1,527.0 | -771.0 | -1,624.0 | -1,755.0 | -2,528.0 | -2,532.2 | -2,911.5 | -3,347.5 | -3,848.7 | -4,425.1 |
| Capital Expenditure, % | -2.72 | -1.41 | -2.47 | -2.19 | -2.62 | -2.28 | -2.28 | -2.28 | -2.28 | -2.28 |
| Tax Rate, % | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 |
| EBITAT | 8,457.6 | 6,969.3 | 9,889.4 | 12,760.3 | 13,404.9 | 16,130.0 | 18,545.5 | 21,322.8 | 24,516.0 | 28,187.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,387.4 | 18,148.3 | -660.6 | 16,428.3 | 3,421.9 | 21,135.1 | 17,593.4 | 20,228.1 | 23,257.4 | 26,740.3 |
| WACC, % | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 | 7.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 87,836.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 27,810 | |||||||||
| Terminal Value | 857,387 | |||||||||
| Present Terminal Value | 604,395 | |||||||||
| Enterprise Value | 692,232 | |||||||||
| Net Debt | -4,633 | |||||||||
| Equity Value | 696,865 | |||||||||
| Diluted Shares Outstanding, MM | 106 | |||||||||
| Equity Value Per Share | 6,574.98 |
What You'll Receive
- Comprehensive LTTSNS Financials: Access historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenses to fit your analysis.
- Automated Calculations: Instantly calculate intrinsic value and NPV with real-time updates.
- Scenario Planning: Explore various scenarios to assess the future performance of L&T Technology Services Limited.
- User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.
Key Features
- Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and more with a single click.
- Industry-Leading Precision: Leverages L&T Technology Services Limited's (LTTSNS) actual financial data for accurate valuation results.
- Streamlined Scenario Analysis: Easily evaluate various assumptions and assess their impacts effortlessly.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Operates
- Step 1: Download the ready-to-use Excel template featuring L&T Technology Services Limited (LTTSNS) data.
- Step 2: Review the pre-populated sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe the updated results, including the intrinsic value of L&T Technology Services Limited (LTTSNS).
- Step 5: Make well-informed investment decisions or create reports based on the generated outputs.
Why Choose This Calculator for L&T Technology Services Limited (LTTSNS)?
- Reliable Data: Authentic financials from L&T Technology Services Limited provide trustworthy valuation outcomes.
- Fully Customizable: Tailor essential metrics such as growth projections, WACC, and tax rates to fit your expectations.
- Efficient: Pre-configured calculations save you the effort of building from the ground up.
- Advanced Tool: Created for the use of investors, analysts, and consultants.
- Easy to Use: User-friendly design and clear, guided instructions make it accessible for everyone.
Who Should Benefit from This Product?
- Individual Investors: Gain insights for making informed decisions regarding L&T Technology Services Limited (LTTSNS) stock transactions.
- Financial Analysts: Enhance valuation accuracy with comprehensive financial models tailored for LTTSNS.
- Consultants: Provide clients with precise valuation insights on LTTSNS efficiently and effectively.
- Business Owners: Analyze the valuation strategies of companies like L&T Technology Services Limited (LTTSNS) to inform your own business approach.
- Finance Students: Master valuation methodologies using actual data and case studies related to LTTSNS.
Contents of the Template
- Pre-Filled DCF Model: LTTSNS’s financial data ready for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess LTTSNS’s profitability, leverage, and operational efficiency.
- Editable Inputs: Customize assumptions such as growth rates, margins, and capital expenditures to align with your analyses.
- Financial Statements: Annual and quarterly reports for thorough examination.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and 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.