|
Sify Technologies Limited (SIFY) DCF Valuation
IN | Communication Services | Telecommunications Services | NASDAQ
|
- ✓ 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
Sify Technologies Limited (SIFY) Bundle
Simplify Sify Technologies Limited (SIFY) valuation with this customizable DCF Calculator! Featuring real Sify Technologies Limited (SIFY) financials and adjustable forecast inputs, you can test scenarios and uncover Sify Technologies Limited (SIFY) fair value in minutes.
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 | 268.9 | 284.9 | 316.6 | 391.3 | 417.4 | 466.8 | 522.1 | 583.9 | 653.1 | 730.4 |
| Revenue Growth, % | 0 | 5.96 | 11.13 | 23.6 | 6.68 | 11.84 | 11.84 | 11.84 | 11.84 | 11.84 |
| EBITDA | 49.7 | 61.2 | 72.4 | 76.1 | 67.4 | 91.9 | 102.8 | 115.0 | 128.6 | 143.8 |
| EBITDA, % | 18.5 | 21.48 | 22.87 | 19.45 | 16.14 | 19.69 | 19.69 | 19.69 | 19.69 | 19.69 |
| Depreciation | 26.8 | 33.2 | 38.6 | 46.5 | 42.0 | 52.1 | 58.3 | 65.2 | 72.9 | 81.5 |
| Depreciation, % | 9.98 | 11.66 | 12.2 | 11.89 | 10.05 | 11.16 | 11.16 | 11.16 | 11.16 | 11.16 |
| EBIT | 22.9 | 28.0 | 33.8 | 29.6 | 25.4 | 39.8 | 44.5 | 49.8 | 55.7 | 62.3 |
| EBIT, % | 8.52 | 9.82 | 10.67 | 7.56 | 6.08 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 |
| Total Cash | 27.2 | 59.8 | 44.3 | 42.8 | 63.2 | 66.4 | 74.3 | 83.1 | 92.9 | 103.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 113.0 | 99.9 | 126.9 | 133.5 | 119.3 | 168.0 | 187.8 | 210.1 | 235.0 | 262.8 |
| Account Receivables, % | 42.03 | 35.06 | 40.09 | 34.12 | 28.57 | 35.98 | 35.98 | 35.98 | 35.98 | 35.98 |
| Inventories | 15.3 | 16.6 | 28.2 | 22.7 | 39.7 | 33.4 | 37.3 | 41.7 | 46.7 | 52.2 |
| Inventories, % | 5.67 | 5.82 | 8.91 | 5.81 | 9.52 | 7.15 | 7.15 | 7.15 | 7.15 | 7.15 |
| Accounts Payable | 45.6 | 42.3 | 58.2 | 108.1 | 121.1 | 99.7 | 111.5 | 124.7 | 139.5 | 156.0 |
| Accounts Payable, % | 16.95 | 14.84 | 18.39 | 27.63 | 29.02 | 21.36 | 21.36 | 21.36 | 21.36 | 21.36 |
| Capital Expenditure | -52.7 | -44.0 | -86.4 | -154.8 | -145.0 | -127.6 | -142.7 | -159.6 | -178.5 | -199.6 |
| Capital Expenditure, % | -19.61 | -15.44 | -27.29 | -39.55 | -34.73 | -27.33 | -27.33 | -27.33 | -27.33 | -27.33 |
| Tax Rate, % | 78.91 | 78.91 | 78.91 | 78.91 | 78.91 | 78.91 | 78.91 | 78.91 | 78.91 | 78.91 |
| EBITAT | 15.8 | 26.8 | 23.0 | 19.6 | 5.4 | 25.5 | 28.5 | 31.9 | 35.7 | 39.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -92.8 | 24.6 | -47.5 | -39.9 | -87.4 | -113.7 | -67.9 | -76.0 | -85.0 | -95.0 |
| WACC, % | 6.68 | 8.25 | 6.62 | 6.5 | 3.86 | 6.38 | 6.38 | 6.38 | 6.38 | 6.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -366.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -99 | |||||||||
| Terminal Value | -4,147 | |||||||||
| Present Terminal Value | -3,044 | |||||||||
| Enterprise Value | -3,410 | |||||||||
| Net Debt | 275 | |||||||||
| Equity Value | -3,685 | |||||||||
| Diluted Shares Outstanding, MM | 31 | |||||||||
| Equity Value Per Share | -119.38 |
What You Will Get
- Authentic SIFY Financials: Offers historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Sify Technologies' future performance.
- User-Friendly Design: Designed for professionals while remaining accessible to newcomers.
Key Features
- Real-Life SIFY Data: Pre-filled with Sify Technologies Limited’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based SIFY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Sify Technologies Limited’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose Sify Technologies Limited (SIFY)?
- Save Time: Quickly access a comprehensive suite of IT solutions without starting from scratch.
- Enhance Efficiency: Our innovative technology and services streamline your operations and minimize downtime.
- Fully Customizable: Adapt our services to meet your specific business needs and objectives.
- Easy to Use: User-friendly interfaces ensure a seamless experience for all users.
- Trusted by Industry Leaders: Partnered with top companies, our solutions are recognized for their reliability and effectiveness.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Sify Technologies Limited (SIFY) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Sify Technologies Limited (SIFY).
- Consultants: Deliver professional valuation insights on Sify Technologies Limited (SIFY) to clients quickly and accurately.
- Business Owners: Understand how companies like Sify Technologies Limited (SIFY) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Sify Technologies Limited (SIFY).
What the Sify Technologies Limited (SIFY) Template Contains
- Preloaded SIFY 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.