|
Avaliação DCF de Endava Plc (DAVA)
GB | Technology | Software - Infrastructure | NYSE
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Endava plc (DAVA) Bundle
Avalie o futuro financeiro do Endava Plc com experiência! Essa calculadora DCF (DAVA) fornece dados financeiros pré-preenchidos e total flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições cruciais para se alinhar às suas projeções.
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 | 441.4 | 561.3 | 823.5 | 999.5 | 931.6 | 1,137.7 | 1,389.3 | 1,696.5 | 2,071.7 | 2,529.9 |
| Revenue Growth, % | 0 | 27.17 | 46.71 | 21.38 | -6.79 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 |
| EBITDA | 24.7 | 102.2 | 121.8 | 189.6 | 90.8 | 153.2 | 187.1 | 228.4 | 278.9 | 340.6 |
| EBITDA, % | 5.6 | 18.21 | 14.79 | 18.97 | 9.75 | 13.46 | 13.46 | 13.46 | 13.46 | 13.46 |
| Depreciation | 23.0 | 30.7 | 36.4 | 41.4 | 49.0 | 55.8 | 68.1 | 83.1 | 101.5 | 124.0 |
| Depreciation, % | 5.2 | 5.48 | 4.42 | 4.14 | 5.26 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| EBIT | 1.8 | 71.5 | 85.4 | 148.2 | 41.8 | 97.4 | 119.0 | 145.3 | 177.4 | 216.6 |
| EBIT, % | 0.40063 | 12.73 | 10.37 | 14.83 | 4.49 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 |
| Total Cash | 128.2 | 88.6 | 205.2 | 207.2 | 78.7 | 225.1 | 274.9 | 335.6 | 409.9 | 500.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 104.6 | 142.2 | 166.1 | 216.7 | 243.5 | 266.3 | 325.2 | 397.1 | 484.9 | 592.1 |
| Account Receivables, % | 23.71 | 25.34 | 20.17 | 21.68 | 26.13 | 23.41 | 23.41 | 23.41 | 23.41 | 23.41 |
| Inventories | -3.7 | .0 | .0 | .0 | .0 | -1.9 | -2.3 | -2.8 | -3.4 | -4.2 |
| Inventories, % | -0.8326 | 0.000000224 | 0.000000153 | 0.000000126 | 0 | -0.16652 | -0.16652 | -0.16652 | -0.16652 | -0.16652 |
| Accounts Payable | 73.7 | 8.8 | 10.3 | 6.9 | 13.8 | 49.4 | 60.3 | 73.6 | 89.9 | 109.8 |
| Accounts Payable, % | 16.7 | 1.57 | 1.25 | 0.68954 | 1.48 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 |
| Capital Expenditure | -12.4 | -7.7 | -17.6 | -17.2 | -6.9 | -20.0 | -24.4 | -29.8 | -36.4 | -44.4 |
| Capital Expenditure, % | -2.82 | -1.37 | -2.13 | -1.72 | -0.74059 | -1.76 | -1.76 | -1.76 | -1.76 | -1.76 |
| Tax Rate, % | 36.54 | 36.54 | 36.54 | 36.54 | 36.54 | 36.54 | 36.54 | 36.54 | 36.54 | 36.54 |
| EBITAT | 1.4 | 57.1 | 69.3 | 122.2 | 26.5 | 75.3 | 91.9 | 112.2 | 137.0 | 167.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -15.3 | -26.0 | 65.9 | 92.3 | 48.8 | 125.6 | 88.0 | 107.5 | 131.3 | 160.3 |
| WACC, % | 8.78 | 8.78 | 8.79 | 8.8 | 8.68 | 8.76 | 8.76 | 8.76 | 8.76 | 8.76 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 472.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 165 | |||||||||
| Terminal Value | 2,864 | |||||||||
| Present Terminal Value | 1,882 | |||||||||
| Enterprise Value | 2,355 | |||||||||
| Net Debt | 177 | |||||||||
| Equity Value | 2,178 | |||||||||
| Diluted Shares Outstanding, MM | 59 | |||||||||
| Equity Value Per Share | 37.04 |
What You Will Receive
- Pre-Filled Financial Model: Endava plc’s actual data provides accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Instant updates allow you to view results as you adjust inputs.
- Professional-Grade Template: An expertly crafted Excel file suitable for high-level valuation.
- Customizable and Reusable: Designed for adaptability, facilitating repeated use for in-depth forecasts.
Key Features
- Comprehensive DAVA Data: Pre-filled with Endava’s historical financials and future growth projections.
- Customizable Financial Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures as needed.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation possibilities.
- User-Centric Interface: Intuitive, organized, and suitable for both professionals and novices.
How It Works
- Step 1: Download the prebuilt Excel template with Endava plc’s (DAVA) data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Endava plc’s (DAVA) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your analysis needs.
- Real-Time Feedback: Observe immediate changes to Endava plc’s (DAVA) valuation as you tweak inputs.
- Preloaded Data: Comes with Endava plc’s (DAVA) actual financial information for swift evaluations.
- Preferred by Experts: Utilized by investors and analysts for making well-informed decisions.
Who Should Use This Product?
- Finance Students: Master valuation methods and practice with actual data related to Endava plc (DAVA).
- Academics: Utilize industry-standard models in your teaching or research focused on Endava plc (DAVA).
- Investors: Validate your investment hypotheses and evaluate valuation results for Endava plc (DAVA) stock.
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model tailored for Endava plc (DAVA).
- Small Business Owners: Discover how major public companies like Endava plc (DAVA) are evaluated in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Endava plc historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Endava plc (DAVA).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.