Science Applications International Corporation (SAIC) 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
Science Applications International Corporation (SAIC) Bundle
Discover the true value of Science Applications International Corporation (SAIC) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how modifications affect the valuation of Science Applications International Corporation (SAIC) – all within a single 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 | 6,379.0 | 7,056.0 | 7,394.0 | 7,704.0 | 7,444.0 | 7,745.9 | 8,060.0 | 8,386.8 | 8,726.9 | 9,080.8 |
| Revenue Growth, % | 0 | 10.61 | 4.79 | 4.19 | -3.37 | 4.06 | 4.06 | 4.06 | 4.06 | 4.06 |
| EBITDA | 507.0 | 626.0 | 684.0 | 665.0 | 882.0 | 721.2 | 750.4 | 780.8 | 812.5 | 845.4 |
| EBITDA, % | 7.95 | 8.87 | 9.25 | 8.63 | 11.85 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 |
| Depreciation | 131.0 | 179.0 | 165.0 | 157.0 | 142.0 | 166.8 | 173.6 | 180.6 | 187.9 | 195.6 |
| Depreciation, % | 2.05 | 2.54 | 2.23 | 2.04 | 1.91 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 |
| EBIT | 376.0 | 447.0 | 519.0 | 508.0 | 740.0 | 554.3 | 576.8 | 600.2 | 624.6 | 649.9 |
| EBIT, % | 5.89 | 6.34 | 7.02 | 6.59 | 9.94 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 |
| Total Cash | 188.0 | 171.0 | 106.0 | 109.0 | 94.0 | 146.9 | 152.8 | 159.0 | 165.5 | 172.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,099.0 | 962.0 | 1,015.0 | 936.0 | 914.0 | 1,069.2 | 1,112.6 | 1,157.7 | 1,204.6 | 1,253.5 |
| Account Receivables, % | 17.23 | 13.63 | 13.73 | 12.15 | 12.28 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
| Inventories | 143.0 | 156.0 | 142.0 | 152.0 | 3.0 | 129.9 | 135.2 | 140.7 | 146.4 | 152.3 |
| Inventories, % | 2.24 | 2.21 | 1.92 | 1.97 | 0.04030091 | 1.68 | 1.68 | 1.68 | 1.68 | 1.68 |
| Accounts Payable | 527.0 | 517.0 | 612.0 | 624.0 | 567.0 | 613.2 | 638.1 | 663.9 | 690.9 | 718.9 |
| Accounts Payable, % | 8.26 | 7.33 | 8.28 | 8.1 | 7.62 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 |
| Capital Expenditure | -21.0 | -46.0 | -36.0 | -25.0 | -27.0 | -33.4 | -34.7 | -36.2 | -37.6 | -39.1 |
| Capital Expenditure, % | -0.32921 | -0.65193 | -0.48688 | -0.32451 | -0.36271 | -0.43105 | -0.43105 | -0.43105 | -0.43105 | -0.43105 |
| Tax Rate, % | 23.06 | 23.06 | 23.06 | 23.06 | 23.06 | 23.06 | 23.06 | 23.06 | 23.06 | 23.06 |
| EBITAT | 297.1 | 344.7 | 401.6 | 406.4 | 569.3 | 432.9 | 450.4 | 468.7 | 487.7 | 507.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -307.9 | 591.7 | 586.6 | 619.4 | 798.3 | 330.4 | 565.5 | 588.4 | 612.3 | 637.1 |
| WACC, % | 6.76 | 6.74 | 6.74 | 6.78 | 6.73 | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,220.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 650 | |||||||||
| Terminal Value | 13,680 | |||||||||
| Present Terminal Value | 9,868 | |||||||||
| Enterprise Value | 12,089 | |||||||||
| Net Debt | 2,152 | |||||||||
| Equity Value | 9,937 | |||||||||
| Diluted Shares Outstanding, MM | 54 | |||||||||
| Equity Value Per Share | 185.04 |
What You Will Get
- Real SAIC Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Science Applications International Corporation (SAIC).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on SAIC’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to SAIC.
- Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- Comprehensive Historical Data: Access to Science Applications International Corporation’s (SAIC) past financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe the recalculation of SAIC’s intrinsic value instantly.
- Intuitive Visual Representations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-built Excel file featuring Science Applications International Corporation's (SAIC) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare the results.
- Make Decisions: Utilize the valuation insights to inform your investment approach.
Why Choose This Calculator for Science Applications International Corporation (SAIC) [SAIC]?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate updates to SAIC’s valuation as you change inputs.
- Pre-Configured Data: Comes with SAIC’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for well-informed decision-making.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Science Applications International Corporation (SAIC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Science Applications International Corporation (SAIC).
- Consultants: Deliver professional valuation insights on Science Applications International Corporation (SAIC) to clients quickly and accurately.
- Business Owners: Understand how companies like Science Applications International Corporation (SAIC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Science Applications International Corporation (SAIC).
What the Template Contains
- Preloaded SAIC 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.