|
Applications scientifiques International Corporation (SAIC) Valeure DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Science Applications International Corporation (SAIC) Bundle
Découvrez la vraie valeur de Science Applications International Corporation (SAIC) avec notre calculatrice DCF de qualité professionnelle! Ajustez les hypothèses clés, explorez divers scénarios et évaluez comment les modifications affectent l'évaluation des applications scientifiques International Corporation (SAIC) - le tout dans un seul modèle Excel.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7,056.0 | 7,394.0 | 7,704.0 | 7,444.0 | 7,479.0 | 7,592.6 | 7,708.0 | 7,825.1 | 7,944.1 | 8,064.8 |
| Revenue Growth, % | 0 | 4.79 | 4.19 | -3.37 | 0.47018 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 |
| EBITDA | 626.0 | 684.0 | 665.0 | 882.0 | 694.0 | 727.1 | 738.2 | 749.4 | 760.8 | 772.3 |
| EBITDA, % | 8.87 | 9.25 | 8.63 | 11.85 | 9.28 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| Depreciation | 179.0 | 165.0 | 157.0 | 142.0 | 140.0 | 160.7 | 163.2 | 165.7 | 168.2 | 170.7 |
| Depreciation, % | 2.54 | 2.23 | 2.04 | 1.91 | 1.87 | 2.12 | 2.12 | 2.12 | 2.12 | 2.12 |
| EBIT | 447.0 | 519.0 | 508.0 | 740.0 | 554.0 | 566.4 | 575.0 | 583.7 | 592.6 | 601.6 |
| EBIT, % | 6.34 | 7.02 | 6.59 | 9.94 | 7.41 | 7.46 | 7.46 | 7.46 | 7.46 | 7.46 |
| Total Cash | 171.0 | 106.0 | 109.0 | 94.0 | 56.0 | 110.6 | 112.3 | 114.0 | 115.7 | 117.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 962.0 | 1,015.0 | 936.0 | 914.0 | 1,000.0 | 989.5 | 1,004.5 | 1,019.8 | 1,035.3 | 1,051.0 |
| Account Receivables, % | 13.63 | 13.73 | 12.15 | 12.28 | 13.37 | 13.03 | 13.03 | 13.03 | 13.03 | 13.03 |
| Inventories | 156.0 | 142.0 | 152.0 | 3.0 | .0 | 93.3 | 94.7 | 96.2 | 97.6 | 99.1 |
| Inventories, % | 2.21 | 1.92 | 1.97 | 0.04030091 | 0 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 |
| Accounts Payable | 517.0 | 612.0 | 624.0 | 567.0 | 631.0 | 603.7 | 612.9 | 622.2 | 631.7 | 641.3 |
| Accounts Payable, % | 7.33 | 8.28 | 8.1 | 7.62 | 8.44 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 |
| Capital Expenditure | -46.0 | -36.0 | -25.0 | -27.0 | .0 | -27.7 | -28.2 | -28.6 | -29.0 | -29.5 |
| Capital Expenditure, % | -0.65193 | -0.48688 | -0.32451 | -0.36271 | 0 | -0.3652 | -0.3652 | -0.3652 | -0.3652 | -0.3652 |
| Tax Rate, % | 15.42 | 15.42 | 15.42 | 15.42 | 15.42 | 15.42 | 15.42 | 15.42 | 15.42 | 15.42 |
| EBITAT | 344.7 | 401.6 | 406.4 | 569.3 | 468.6 | 448.6 | 455.4 | 462.3 | 469.3 | 476.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -123.3 | 586.6 | 619.4 | 798.3 | 589.6 | 471.5 | 583.1 | 592.0 | 601.0 | 610.1 |
| WACC, % | 7.87 | 7.87 | 7.92 | 7.86 | 8.01 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,269.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 622 | |||||||||
| Terminal Value | 10,536 | |||||||||
| Present Terminal Value | 7,201 | |||||||||
| Enterprise Value | 9,471 | |||||||||
| Net Debt | 430 | |||||||||
| Equity Value | 9,041 | |||||||||
| Diluted Shares Outstanding, MM | 51 | |||||||||
| Equity Value Per Share | 179.02 |
What You Will Get
- Real SAIC Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Science Applications International Corporation (SAIC).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on SAIC’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to SAIC.
- Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- Comprehensive Historical Data: Access to Science Applications International Corporation’s (SAIC) past financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe the recalculation of SAIC’s intrinsic value instantly.
- Intuitive Visual Representations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-built Excel file featuring Science Applications International Corporation's (SAIC) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare the results.
- Make Decisions: Utilize the valuation insights to inform your investment approach.
Why Choose This Calculator for Science Applications International Corporation (SAIC) [SAIC]?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate updates to SAIC’s valuation as you change inputs.
- Pre-Configured Data: Comes with SAIC’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for well-informed decision-making.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Science Applications International Corporation (SAIC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Science Applications International Corporation (SAIC).
- Consultants: Deliver professional valuation insights on Science Applications International Corporation (SAIC) to clients quickly and accurately.
- Business Owners: Understand how companies like Science Applications International Corporation (SAIC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Science Applications International Corporation (SAIC).
What the Template Contains
- Preloaded SAIC 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.
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.