Wipro Limited (WIT) DCF Valuation

Wipro Limited (WIT) 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

Wipro Limited (WIT) 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:

Whether you're an investor or analyst, this Wipro Limited (WIT) DCF Calculator is your go-to tool for accurate valuation. Loaded with real data from Wipro Limited, you can easily adjust forecasts and observe the effects in real time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 7,159.5 7,267.4 9,279.6 10,616.4 10,531.0 11,657.8 12,905.1 14,285.8 15,814.3 17,506.3
Revenue Growth, % 0 1.51 27.69 14.41 -0.80376 10.7 10.7 10.7 10.7 10.7
EBITDA 1,434.6 1,975.9 1,939.4 2,221.8 2,274.1 2,579.9 2,855.9 3,161.4 3,499.7 3,874.1
EBITDA, % 20.04 27.19 20.9 20.93 21.59 22.13 22.13 22.13 22.13 22.13
Depreciation 244.8 296.1 362.7 370.6 399.7 435.7 482.3 533.9 591.1 654.3
Depreciation, % 3.42 4.07 3.91 3.49 3.8 3.74 3.74 3.74 3.74 3.74
EBIT 1,189.9 1,679.8 1,576.7 1,851.3 1,874.4 2,144.1 2,373.5 2,627.5 2,908.6 3,219.8
EBIT, % 16.62 23.11 16.99 17.44 17.8 18.39 18.39 18.39 18.39 18.39
Total Cash 3,932.6 4,060.8 4,121.4 4,714.9 4,784.3 5,713.7 6,325.1 7,001.8 7,750.9 8,580.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,755.6 1,658.6 2,366.9 2,528.8 2,334.5
Account Receivables, % 24.52 22.82 25.51 23.82 22.17
Inventories 21.9 12.5 15.7 13.9 10.6 20.5 22.7 25.1 27.8 30.8
Inventories, % 0.30562 0.17177 0.16866 0.13129 0.10105 0.17568 0.17568 0.17568 0.17568 0.17568
Accounts Payable 317.4 272.6 336.5 254.9 273.1 391.8 433.7 480.1 531.5 588.4
Accounts Payable, % 4.43 3.75 3.63 2.4 2.59 3.36 3.36 3.36 3.36 3.36
Capital Expenditure -275.7 -229.7 -236.4 -174.0 -123.3 -288.4 -319.3 -353.4 -391.2 -433.1
Capital Expenditure, % -3.85 -3.16 -2.55 -1.64 -1.17 -2.47 -2.47 -2.47 -2.47 -2.47
Tax Rate, % 24.97 24.97 24.97 24.97 24.97 24.97 24.97 24.97 24.97 24.97
EBITAT 944.2 1,304.4 1,273.6 1,423.0 1,406.4 1,671.1 1,849.8 2,047.8 2,266.9 2,509.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -546.8 1,432.5 752.3 1,377.8 1,898.5 1,491.0 1,756.2 1,944.1 2,152.1 2,382.4
WACC, % 7.63 7.62 7.64 7.62 7.6 7.62 7.62 7.62 7.62 7.62
PV UFCF
SUM PV UFCF 7,715.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,430
Terminal Value 43,208
Present Terminal Value 29,924
Enterprise Value 37,640
Net Debt 794
Equity Value 36,845
Diluted Shares Outstanding, MM 5,306
Equity Value Per Share 6.94

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real Wipro Limited (WIT) financials.
  • Actual Data: Historical figures and future projections (highlighted in the yellow cells).
  • Flexible Forecasting: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Wipro Limited's (WIT) valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Real-Life WIT Data: Pre-filled with Wipro’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

  1. Step 1: Download the Excel file for Wipro Limited (WIT).
  2. Step 2: Review Wipro's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose Wipro Limited (WIT)?

  • Enhance Efficiency: Streamlined processes mean you can focus on core business activities.
  • Boost Quality: High standards of service and delivery ensure superior outcomes.
  • Tailored Solutions: Customized offerings to meet the unique needs of your organization.
  • User-Friendly Interfaces: Intuitive platforms make it easy to navigate and utilize services.
  • Industry Expertise: Backed by a team of professionals dedicated to driving innovation and success.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Wipro Limited (WIT) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Wipro Limited (WIT).
  • Consultants: Deliver professional valuation insights for Wipro Limited (WIT) to clients quickly and accurately.
  • Business Owners: Understand how large companies like Wipro Limited (WIT) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving Wipro Limited (WIT).

What the Template Contains

  • Preloaded WIT 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.

No products were found matching.