|
IBEX LIMITED (IBEX) Avaliação DCF
US | Technology | Information Technology Services | NASDAQ
|
- ✓ 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
IBEX Limited (IBEX) Bundle
Simplifique a avaliação IBEX Limited (IBEX) com esta calculadora DCF personalizável! Com o Real Ibex Limited (IBEX) Financials e contribuições de previsão ajustáveis, você pode testar cenários e descobrir o valor justo da IBEX Limited (IBEX) em minutos.
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 | 405.1 | 443.7 | 493.6 | 523.1 | 508.6 | 539.0 | 571.3 | 605.6 | 641.8 | 680.3 |
| Revenue Growth, % | 0 | 9.51 | 11.25 | 5.99 | -2.78 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 |
| EBITDA | 47.2 | 51.5 | 52.8 | 74.0 | 61.0 | 64.8 | 68.7 | 72.8 | 77.1 | 81.7 |
| EBITDA, % | 11.64 | 11.61 | 10.7 | 14.14 | 11.99 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 |
| Depreciation | 24.5 | 28.2 | 32.2 | 33.4 | 19.5 | 31.4 | 33.3 | 35.3 | 37.4 | 39.6 |
| Depreciation, % | 6.04 | 6.36 | 6.52 | 6.39 | 3.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 |
| EBIT | 22.7 | 23.3 | 20.6 | 40.5 | 41.5 | 33.4 | 35.4 | 37.5 | 39.7 | 42.1 |
| EBIT, % | 5.6 | 5.26 | 4.18 | 7.75 | 8.16 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
| Total Cash | 21.9 | 57.8 | 48.8 | 57.4 | 62.7 | 55.7 | 59.0 | 62.5 | 66.3 | 70.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 57.6 | 68.1 | 81.8 | 92.4 | 107.6 | 91.6 | 97.1 | 102.9 | 109.1 | 115.6 |
| Account Receivables, % | 14.22 | 15.36 | 16.58 | 17.66 | 21.16 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 |
| Inventories | -64.2 | .7 | .0 | 6.6 | .0 | -15.5 | -16.5 | -17.5 | -18.5 | -19.6 |
| Inventories, % | -15.84 | 0.16477 | 0.000000203 | 1.26 | 0 | -2.88 | -2.88 | -2.88 | -2.88 | -2.88 |
| Accounts Payable | 10.4 | 6.0 | 21.3 | 18.7 | 16.4 | 16.2 | 17.2 | 18.2 | 19.3 | 20.4 |
| Accounts Payable, % | 2.56 | 1.35 | 4.31 | 3.58 | 3.22 | 3 | 3 | 3 | 3 | 3 |
| Capital Expenditure | -5.3 | -20.8 | -25.9 | -19.0 | -8.9 | -17.9 | -19.0 | -20.1 | -21.3 | -22.6 |
| Capital Expenditure, % | -1.3 | -4.69 | -5.25 | -3.62 | -1.74 | -3.32 | -3.32 | -3.32 | -3.32 | -3.32 |
| Tax Rate, % | 17.89 | 17.89 | 17.89 | 17.89 | 17.89 | 17.89 | 17.89 | 17.89 | 17.89 | 17.89 |
| EBITAT | 17.5 | 13.9 | 21.1 | 31.7 | 34.1 | 26.5 | 28.1 | 29.8 | 31.6 | 33.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 53.6 | -58.5 | 29.7 | 26.5 | 33.7 | 71.4 | 38.8 | 41.1 | 43.6 | 46.2 |
| WACC, % | 7.12 | 7.03 | 7.23 | 7.12 | 7.14 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 199.8 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 46 | |||||||||
| Terminal Value | 701 | |||||||||
| Present Terminal Value | 497 | |||||||||
| Enterprise Value | 696 | |||||||||
| Net Debt | 4 | |||||||||
| Equity Value | 692 | |||||||||
| Diluted Shares Outstanding, MM | 18 | |||||||||
| Equity Value Per Share | 37.92 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financials for IBEX Limited (IBEX).
- Actual Market Data: Access to historical performance data and forward-looking projections (highlighted in the yellow cells).
- Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Real-Time Calculations: Instantly observe how your inputs influence the valuation of IBEX Limited (IBEX).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for easy navigation and usability, complete with step-by-step guidance.
Key Features
- Comprehensive Data: IBEX Limited’s (IBEX) historical financial data and pre-filled projections.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Results: View IBEX Limited’s intrinsic value recalculating instantly.
- Intuitive Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring IBEX Limited’s (IBEX) data.
- Step 2: Review the pre-filled 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 see the recalculated results, including IBEX Limited’s (IBEX) intrinsic value.
- Step 5: Make well-informed investment choices or create reports based on the outputs.
Why Choose IBEX Limited (IBEX) Calculator?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Comprehensive Data: IBEX's historical and projected financials are preloaded for enhanced precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance simplifies your experience throughout the process.
Who Should Use IBEX Limited (IBEX)?
- Investors: Make informed investment choices with our innovative financial insights.
- Financial Analysts: Enhance your analysis with our comprehensive data and reporting tools.
- Consultants: Efficiently tailor our resources for impactful client strategies and presentations.
- Finance Enthusiasts: Expand your knowledge of market trends and investment strategies with our expert content.
- Educators and Students: Utilize our platform as a valuable resource for finance education and research.
What the Template Contains
- Historical Data: Includes IBEX Limited’s (IBEX) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate IBEX Limited’s (IBEX) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to IBEX Limited (IBEX).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for IBEX Limited (IBEX).
- Quarterly and Annual Statements: A complete breakdown of IBEX Limited’s (IBEX) financials.
- Interactive Dashboard: Visualize valuation results and projections for IBEX Limited (IBEX) 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.