DXC Technology Company (DXC) 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
DXC Technology Company (DXC) Bundle
Discover the true potential of DXC Technology Company (DXC) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect DXC's valuation – all within a convenient Excel template.
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 | 19,577.0 | 17,729.0 | 16,265.0 | 14,430.0 | 13,667.0 | 12,496.2 | 11,425.7 | 10,446.9 | 9,551.9 | 8,733.6 |
| Revenue Growth, % | 0 | -9.44 | -8.26 | -11.28 | -5.29 | -8.57 | -8.57 | -8.57 | -8.57 | -8.57 |
| EBITDA | -2,813.0 | 3,073.0 | 3,172.0 | 942.0 | 1,811.0 | 1,055.8 | 965.4 | 882.7 | 807.0 | 737.9 |
| EBITDA, % | -14.37 | 17.33 | 19.5 | 6.53 | 13.25 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 |
| Depreciation | 2,032.0 | 2,058.0 | 1,827.0 | 1,627.0 | 1,433.0 | 1,374.1 | 1,256.4 | 1,148.8 | 1,050.3 | 960.4 |
| Depreciation, % | 10.38 | 11.61 | 11.23 | 11.28 | 10.49 | 11 | 11 | 11 | 11 | 11 |
| EBIT | -4,845.0 | 1,015.0 | 1,345.0 | -685.0 | 378.0 | -318.3 | -291.0 | -266.1 | -243.3 | -222.5 |
| EBIT, % | -24.75 | 5.73 | 8.27 | -4.75 | 2.77 | -2.55 | -2.55 | -2.55 | -2.55 | -2.55 |
| Total Cash | 3,679.0 | 2,968.0 | 2,672.0 | 1,858.0 | 1,224.0 | 1,844.3 | 1,686.3 | 1,541.8 | 1,409.7 | 1,289.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,392.0 | 4,156.0 | 3,854.0 | 3,441.0 | 3,253.0 | 2,929.6 | 2,678.6 | 2,449.2 | 2,239.3 | 2,047.5 |
| Account Receivables, % | 22.43 | 23.44 | 23.7 | 23.85 | 23.8 | 23.44 | 23.44 | 23.44 | 23.44 | 23.44 |
| Inventories | 646.0 | 727.0 | 652.0 | 570.0 | .0 | 383.9 | 351.0 | 320.9 | 293.4 | 268.3 |
| Inventories, % | 3.3 | 4.1 | 4.01 | 3.95 | 0 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 |
| Accounts Payable | 1,598.0 | 914.0 | 840.0 | 782.0 | 846.0 | 752.1 | 687.6 | 628.7 | 574.9 | 525.6 |
| Accounts Payable, % | 8.16 | 5.16 | 5.16 | 5.42 | 6.19 | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 |
| Capital Expenditure | -585.0 | -515.0 | -549.0 | -455.0 | -605.0 | -421.1 | -385.0 | -352.0 | -321.9 | -294.3 |
| Capital Expenditure, % | -2.99 | -2.9 | -3.38 | -3.15 | -4.43 | -3.37 | -3.37 | -3.37 | -3.37 | -3.37 |
| Tax Rate, % | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 |
| EBITAT | -4,965.5 | -226.6 | 846.4 | -438.1 | 315.6 | -197.6 | -180.6 | -165.2 | -151.0 | -138.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6,958.5 | 787.4 | 2,427.4 | 1,170.9 | 1,965.6 | 601.1 | 910.2 | 832.2 | 760.9 | 695.7 |
| WACC, % | 8.96 | 5.61 | 7.72 | 7.75 | 8.41 | 7.69 | 7.69 | 7.69 | 7.69 | 7.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,055.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 710 | |||||||||
| Terminal Value | 12,470 | |||||||||
| Present Terminal Value | 8,609 | |||||||||
| Enterprise Value | 11,664 | |||||||||
| Net Debt | 3,644 | |||||||||
| Equity Value | 8,020 | |||||||||
| Diluted Shares Outstanding, MM | 199 | |||||||||
| Equity Value Per Share | 40.35 |
What You Will Receive
- Comprehensive Financial Model: DXC Technology’s actual data facilitates accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive DXC Data: Pre-filled with DXC Technology Company's historical financials and future projections.
- Customizable Variables: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation possibilities.
- User-Centric Interface: Intuitive, organized, and designed for both industry experts and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing DXC Technology Company’s (DXC) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV.
- 4. Experiment with Scenarios: Evaluate multiple forecasts to explore various valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.
Why Choose This Calculator for DXC Technology Company (DXC)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for DXC.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios for DXC.
- In-Depth Analysis: Automatically computes DXC’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for accurate analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on DXC.
Who Should Use DXC Technology Company (DXC)?
- IT Students: Explore technology solutions and apply them to real-world scenarios.
- Researchers: Utilize DXC's models in your academic projects or publications.
- Corporate Investors: Evaluate your investment strategies and analyze performance metrics for DXC.
- Data Analysts: Enhance your analysis with a customizable framework tailored to DXC's offerings.
- Business Leaders: Understand how major tech companies like DXC shape the industry landscape.
What the Template Contains
- Historical Data: Includes DXC Technology Company’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate DXC'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 DXC Technology’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.