|
Turkcell Iletisim Hizmetleri A.S. (TKC) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Turkcell Iletisim Hizmetleri A.S. (TKC) Bundle
Gain insight into your Turkcell Iletisim Hizmetleri A.S. (TKC) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with real (TKC) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Turkcell Iletisim Hizmetleri A.S. (TKC).
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 | 767.2 | 946.9 | 1,420.3 | 2,823.6 | 4,393.5 | 6,895.9 | 10,823.6 | 16,988.4 | 26,664.3 | 41,851.3 |
| Revenue Growth, % | 0 | 23.42 | 49.99 | 98.81 | 55.6 | 56.96 | 56.96 | 56.96 | 56.96 | 56.96 |
| EBITDA | 307.4 | 343.4 | 1,156.1 | 1,191.3 | 1,603.4 | 3,260.6 | 5,117.8 | 8,032.7 | 12,607.8 | 19,788.7 |
| EBITDA, % | 40.06 | 36.27 | 81.4 | 42.19 | 36.49 | 47.28 | 47.28 | 47.28 | 47.28 | 47.28 |
| Depreciation | 156.9 | 191.2 | 930.3 | 882.2 | 693.0 | 2,112.3 | 3,315.4 | 5,203.8 | 8,167.7 | 12,819.7 |
| Depreciation, % | 20.45 | 20.19 | 65.5 | 31.24 | 15.77 | 30.63 | 30.63 | 30.63 | 30.63 | 30.63 |
| EBIT | 150.5 | 152.3 | 225.8 | 309.0 | 910.4 | 1,148.3 | 1,802.3 | 2,828.9 | 4,440.1 | 6,969.0 |
| EBIT, % | 19.61 | 16.08 | 15.9 | 10.95 | 20.72 | 16.65 | 16.65 | 16.65 | 16.65 | 16.65 |
| Total Cash | 331.2 | 492.5 | 814.7 | 1,551.3 | 2,052.4 | 3,505.8 | 5,502.6 | 8,636.7 | 13,555.9 | 21,276.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 175.9 | 215.2 | 569.4 | 568.2 | 765.8 | 1,700.6 | 2,669.2 | 4,189.5 | 6,575.7 | 10,320.9 |
| Account Receivables, % | 22.93 | 22.73 | 40.09 | 20.12 | 17.43 | 24.66 | 24.66 | 24.66 | 24.66 | 24.66 |
| Inventories | 5.4 | 6.9 | 7.3 | 20.6 | 17.8 | 42.4 | 66.5 | 104.4 | 163.9 | 257.3 |
| Inventories, % | 0.69996 | 0.72531 | 0.51536 | 0.72853 | 0.40476 | 0.61478 | 0.61478 | 0.61478 | 0.61478 | 0.61478 |
| Accounts Payable | 91.4 | 66.2 | 299.6 | 373.6 | 562.0 | 910.6 | 1,429.2 | 2,243.2 | 3,520.9 | 5,526.2 |
| Accounts Payable, % | 11.91 | 6.99 | 21.1 | 13.23 | 12.79 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 |
| Capital Expenditure | -205.1 | -260.4 | -371.3 | -777.7 | -809.2 | -1,742.5 | -2,734.9 | -4,292.6 | -6,737.5 | -10,575.0 |
| Capital Expenditure, % | -26.74 | -27.5 | -26.14 | -27.54 | -18.42 | -25.27 | -25.27 | -25.27 | -25.27 | -25.27 |
| Tax Rate, % | -47.46 | -47.46 | -47.46 | -47.46 | -47.46 | -47.46 | -47.46 | -47.46 | -47.46 | -47.46 |
| EBITAT | 146.4 | 145.2 | 331.2 | 659.1 | 1,342.5 | 1,131.5 | 1,776.0 | 2,787.5 | 4,375.1 | 6,867.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 8.3 | 10.0 | 768.9 | 825.5 | 1,219.7 | 890.6 | 1,882.4 | 2,954.5 | 4,637.3 | 7,278.5 |
| WACC, % | 6.93 | 6.91 | 6.95 | 6.95 | 6.95 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 13,646.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7,424 | |||||||||
| Terminal Value | 150,448 | |||||||||
| Present Terminal Value | 107,596 | |||||||||
| Enterprise Value | 121,243 | |||||||||
| Net Debt | 933 | |||||||||
| Equity Value | 120,310 | |||||||||
| Diluted Shares Outstanding, MM | 2,181 | |||||||||
| Equity Value Per Share | 55.16 |
What You Will Get
- Real Turkcell Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Turkcell’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive Turkcell Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for 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 findings.
- Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file for Turkcell Iletisim Hizmetleri A.S. (TKC).
- Step 2: Review Turkcell's pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose the Turkcell (TKC) Calculator?
- Accuracy: Utilizes authentic Turkcell financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Avoid the complexities of creating a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and attention to detail expected by industry leaders.
- User-Friendly: Intuitive design makes it accessible for users with varying levels of financial knowledge.
Who Should Use This Product?
- Telecommunications Students: Understand industry metrics and apply them using real-world data.
- Researchers: Utilize advanced models in your studies or publications related to telecommunications.
- Investors: Evaluate your strategies and assess valuation outcomes for Turkcell Iletisim Hizmetleri A.S. (TKC).
- Market Analysts: Enhance your analysis with a ready-made, adaptable DCF model tailored for telecom companies.
- Entrepreneurs: Discover how major telecom firms like Turkcell are evaluated in the market.
What the Template Contains
- Historical Data: Includes Turkcell Iletisim Hizmetleri A.S. (TKC)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Turkcell Iletisim Hizmetleri A.S. (TKC)’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Turkcell Iletisim Hizmetleri A.S. (TKC)’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.