Amdocs Limited (DOX) DCF Valuation

Amdocs Limited (DOX) 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

Amdocs Limited (DOX) 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:

Looking to determine Amdocs Limited's (DOX) intrinsic value? Our (DOX) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to refine your forecasts and enhance your investment choices.


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 4,169.0 4,288.6 4,576.7 4,887.6 5,005.0 5,240.0 5,486.0 5,743.6 6,013.2 6,295.6
Revenue Growth, % 0 2.87 6.72 6.79 2.4 4.7 4.7 4.7 4.7 4.7
EBITDA 792.2 1,044.4 889.9 855.2 819.0 1,013.0 1,060.5 1,110.3 1,162.5 1,217.0
EBITDA, % 19 24.35 19.44 17.5 16.36 19.33 19.33 19.33 19.33 19.33
Depreciation 198.4 208.8 224.5 195.7 193.1 234.7 245.7 257.3 269.3 282.0
Depreciation, % 4.76 4.87 4.91 4 3.86 4.48 4.48 4.48 4.48 4.48
EBIT 593.7 835.6 665.3 659.5 626.0 778.3 814.8 853.1 893.1 935.0
EBIT, % 14.24 19.48 14.54 13.49 12.51 14.85 14.85 14.85 14.85 14.85
Total Cash 983.9 965.6 818.0 742.5 514.3 937.5 981.5 1,027.6 1,075.9 1,126.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 861.0 866.8 946.8 944.5 1,028.4
Account Receivables, % 20.65 20.21 20.69 19.32 20.55
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0.0000000218 0 0 0.00000000437 0.00000000437 0.00000000437 0.00000000437 0.00000000437
Accounts Payable 110.1 121.2 134.4 293.3 305.9 215.0 225.1 235.7 246.8 258.4
Accounts Payable, % 2.64 2.83 2.94 6 6.11 4.1 4.1 4.1 4.1 4.1
Capital Expenditure -205.5 -210.4 -227.2 -124.4 -105.5 -203.9 -213.4 -223.5 -234.0 -244.9
Capital Expenditure, % -4.93 -4.91 -4.96 -2.54 -2.11 -3.89 -3.89 -3.89 -3.89 -3.89
Tax Rate, % 16.56 16.56 16.56 16.56 16.56 16.56 16.56 16.56 16.56 16.56
EBITAT 506.7 706.4 563.8 560.3 522.3 658.5 689.4 721.7 755.6 791.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -251.3 710.0 494.4 792.9 538.6 563.9 681.9 713.9 747.4 782.5
WACC, % 7.67 7.66 7.67 7.67 7.66 7.67 7.67 7.67 7.67 7.67
PV UFCF
SUM PV UFCF 2,781.1
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 806
Terminal Value 17,276
Present Terminal Value 11,942
Enterprise Value 14,723
Net Debt 444
Equity Value 14,279
Diluted Shares Outstanding, MM 116
Equity Value Per Share 123.58

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Amdocs Limited’s (DOX) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Amdocs Data: Includes Amdocs Limited's historical financial performance and future projections.
  • Flexible Input Options: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Responsive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template with Amdocs Limited’s (DOX) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Amdocs Limited’s (DOX) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Amdocs Limited (DOX)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
  • Customizable Inputs: Easily adjust parameters to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes to Amdocs’ valuation as you tweak inputs.
  • Preloaded Data: Comes with Amdocs’ actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use Amdocs Limited (DOX)?

  • Telecommunications Professionals: Leverage Amdocs' solutions to enhance customer experience and operational efficiency.
  • IT Managers: Streamline processes with Amdocs' advanced software and services tailored for the industry.
  • Business Analysts: Utilize data-driven insights from Amdocs to inform strategic decision-making.
  • Investors: Assess growth potential and market position with Amdocs' robust financial performance metrics.
  • Students and Educators: Explore case studies and resources related to digital transformation in telecommunications.

What the Template Contains

  • Historical Data: Includes Amdocs Limited’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Amdocs Limited’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Amdocs Limited’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.