CI&T Inc (CINT) DCF Valuation

CI&T Inc (CINT) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

CI&T Inc (CINT) 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:

Simplify CI&T Inc (CINT) valuation with this customizable DCF Calculator! Featuring real CI&T Inc (CINT) financials and adjustable forecast inputs, you can test scenarios and uncover CI&T Inc (CINT) fair value in minutes.


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 109.2 154.3 232.9 352.8 360.2 491.5 670.7 915.2 1,248.8 1,704.1
Revenue Growth, % 0 41.26 51 51.46 2.09 36.45 36.45 36.45 36.45 36.45
EBITDA 19.3 37.6 46.5 59.5 62.3 94.5 128.9 175.9 240.0 327.5
EBITDA, % 17.64 24.36 19.97 16.85 17.28 19.22 19.22 19.22 19.22 19.22
Depreciation 4.1 4.8 7.8 15.2 15.0 18.4 25.1 34.3 46.8 63.9
Depreciation, % 3.78 3.12 3.35 4.32 4.17 3.75 3.75 3.75 3.75 3.75
EBIT 15.1 32.8 38.7 44.2 47.2 76.0 103.8 141.6 193.2 263.6
EBIT, % 13.86 21.23 16.62 12.53 13.11 15.47 15.47 15.47 15.47 15.47
Total Cash 12.8 26.3 150.7 45.5 34.6 114.0 155.6 212.3 289.7 395.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.9 40.3 78.3 115.9 99.9
Account Receivables, % 24.68 26.14 33.61 32.86 27.74
Inventories .5 1.4 .1 5.0 .0 2.8 3.8 5.2 7.1 9.7
Inventories, % 0.44053 0.92387 0.06203354 1.41 0.0000000448 0.56714 0.56714 0.56714 0.56714 0.56714
Accounts Payable 1.4 2.5 13.3 5.7 5.7 11.6 15.8 21.5 29.4 40.1
Accounts Payable, % 1.27 1.6 5.71 1.6 1.57 2.35 2.35 2.35 2.35 2.35
Capital Expenditure -3.2 -3.4 -4.8 -3.7 -3.9 -9.2 -12.6 -17.2 -23.4 -31.9
Capital Expenditure, % -2.94 -2.24 -2.07 -1.05 -1.08 -1.87 -1.87 -1.87 -1.87 -1.87
Tax Rate, % 36.66 36.66 36.66 36.66 36.66 36.66 36.66 36.66 36.66 36.66
EBITAT 10.0 21.7 23.2 21.1 29.9 46.1 62.9 85.8 117.1 159.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -15.1 9.8 .3 -17.4 62.1 15.8 26.7 36.4 49.7 67.8
WACC, % 9.55 9.55 9.47 9.3 9.51 9.48 9.48 9.48 9.48 9.48
PV UFCF
SUM PV UFCF 142.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 69
Terminal Value 926
Present Terminal Value 589
Enterprise Value 731
Net Debt 90
Equity Value 640
Diluted Shares Outstanding, MM 139
Equity Value Per Share 4.60

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CI&T Inc (CINT) financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on CI&T Inc (CINT)'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation frameworks.
  • WACC Estimator: Pre-configured Weighted Average Cost of Capital tool with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for CI&T Inc (CINT).
  • User-Friendly Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered CI&T Inc (CINT) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for CI&T Inc (CINT)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose CI&T Inc (CINT)?

  • Streamlined Processes: Quickly access comprehensive solutions without starting from zero.
  • Enhanced Precision: Utilize dependable data and methodologies to minimize valuation discrepancies.
  • Completely Adaptable: Modify the framework to align with your unique insights and forecasts.
  • Intuitive Insights: User-friendly visuals and outputs facilitate straightforward analysis of results.
  • Preferred by Professionals: Crafted for experts who prioritize accuracy and ease of use.

Who Should Use This Product?

  • Finance Students: Master financial modeling techniques and apply them using real-time data for CI&T Inc (CINT).
  • Academics: Integrate industry-standard models into your research or teaching related to CI&T Inc (CINT).
  • Investors: Validate your investment strategies and assess valuation projections for CI&T Inc (CINT).
  • Analysts: Enhance your analysis with a ready-to-use, adaptable DCF model tailored for CI&T Inc (CINT).
  • Small Business Owners: Understand the valuation practices used for public companies like CI&T Inc (CINT).

What the Template Contains

  • Preloaded CINT Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios for performance evaluation.
  • Dashboard and Charts: Visual representations of valuation results and underlying assumptions.

No products were found matching.