Endava plc (DAVA) DCF Valuation

Endava plc (DAVA) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Endava plc (DAVA) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Endava plc's financial future with expertise! This (DAVA) DCF Calculator provides pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your projections.


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 441.6 561.6 823.9 1,000.1 932.1 1,138.3 1,390.0 1,697.4 2,072.8 2,531.3
Revenue Growth, % 0 27.17 46.71 21.38 -6.79 22.12 22.12 22.12 22.12 22.12
EBITDA 24.7 102.3 121.9 189.7 90.8 153.3 187.2 228.5 279.1 340.8
EBITDA, % 5.6 18.21 14.79 18.97 9.75 13.46 13.46 13.46 13.46 13.46
Depreciation 23.0 30.8 36.5 41.4 49.0 55.8 68.1 83.2 101.6 124.0
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 85.4 148.3 41.8 97.5 119.0 145.4 177.5 216.8
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 88.6 205.4 207.3 78.7 225.2 275.0 335.8 410.1 500.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 104.7 142.3 166.2 216.9 243.6
Account Receivables, % 23.71 25.34 20.17 21.68 26.13
Inventories -3.7 .0 .0 .0 .0 -1.9 -2.3 -2.8 -3.5 -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 57.2 69.3 122.3 26.6 75.3 91.9 112.3 137.1 167.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -15.3 -26.0 65.9 92.4 48.8 125.7 88.1 107.6 131.3 160.4
WACC, % 9.35 9.36 9.37 9.37 9.27 9.34 9.34 9.34 9.34 9.34
PV UFCF
SUM PV UFCF 465.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 165
Terminal Value 2,604
Present Terminal Value 1,666
Enterprise Value 2,131
Net Debt 177
Equity Value 1,955
Diluted Shares Outstanding, MM 59
Equity Value Per Share 33.24

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.

No products were found matching.