Conduent Incorporated (CNDT) DCF Valuation

Conduent Incorporated (CNDT) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Conduent Incorporated (CNDT) 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:

Gain mastery over your Conduent Incorporated (CNDT) valuation analysis with our sophisticated DCF Calculator! Preloaded with real (CNDT) data, this Excel template empowers you to adjust forecasts and assumptions to accurately determine the intrinsic value of Conduent Incorporated.


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 4,467.0 4,163.0 4,140.0 3,858.0 3,722.0 3,557.4 3,400.0 3,249.6 3,105.8 2,968.4
Revenue Growth, % 0 -6.81 -0.55249 -6.81 -3.53 -4.42 -4.42 -4.42 -4.42 -4.42
EBITDA -1,569.0 380.0 382.0 187.0 43.0 -76.6 -73.2 -70.0 -66.9 -63.9
EBITDA, % -35.12 9.13 9.23 4.85 1.16 -2.15 -2.15 -2.15 -2.15 -2.15
Depreciation 459.0 459.0 352.0 230.0 264.0 304.9 291.4 278.5 266.2 254.4
Depreciation, % 10.28 11.03 8.5 5.96 7.09 8.57 8.57 8.57 8.57 8.57
EBIT -2,028.0 -79.0 30.0 -43.0 -221.0 -381.5 -364.6 -348.5 -333.1 -318.4
EBIT, % -45.4 -1.9 0.72464 -1.11 -5.94 -10.72 -10.72 -10.72 -10.72 -10.72
Total Cash 496.0 450.0 415.0 582.0 498.0 429.7 410.7 392.6 375.2 358.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 917.0 890.0 911.0 852.0 783.0
Account Receivables, % 20.53 21.38 22 22.08 21.04
Inventories .0 .0 184.0 .0 .0 31.6 30.2 28.9 27.6 26.4
Inventories, % 0 0 4.44 0 0 0.88889 0.88889 0.88889 0.88889 0.88889
Accounts Payable 198.0 182.0 198.0 228.0 174.0 172.0 164.4 157.1 150.1 143.5
Accounts Payable, % 4.43 4.37 4.78 5.91 4.67 4.83 4.83 4.83 4.83 4.83
Capital Expenditure -215.0 -139.0 -147.0 -153.0 -93.0 -129.3 -123.5 -118.1 -112.8 -107.9
Capital Expenditure, % -4.81 -3.34 -3.55 -3.97 -2.5 -3.63 -3.63 -3.63 -3.63 -3.63
Tax Rate, % 10.84 10.84 10.84 10.84 10.84 10.84 10.84 10.84 10.84 10.84
EBITAT -1,862.4 -67.1 33.6 -61.6 -197.0 -355.5 -339.8 -324.7 -310.4 -296.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,337.4 263.9 49.6 288.4 -11.0 -192.0 -144.4 -138.0 -131.9 -126.1
WACC, % 8.55 8.23 8.93 8.93 8.43 8.62 8.62 8.62 8.62 8.62
PV UFCF
SUM PV UFCF -585.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -130
Terminal Value -2,551
Present Terminal Value -1,687
Enterprise Value -2,272
Net Debt 995
Equity Value -3,267
Diluted Shares Outstanding, MM 217
Equity Value Per Share -15.07

What You Will Get

  • Real Conduent Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Conduent’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • 🔍 Real-Life CNDT Financials: Pre-filled historical and projected data for Conduent Incorporated (CNDT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Conduent’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Conduent’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Get the ready-to-use Excel file featuring Conduent Incorporated's (CNDT) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate multiple projections and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose Conduent Incorporated (CNDT)?

  • Streamlined Processes: Benefit from efficient solutions that save you valuable time.
  • Enhanced Accuracy: Access reliable data and methodologies that minimize errors in your operations.
  • Completely Customizable: Adjust services to align with your specific business needs and goals.
  • User-Friendly Interface: Intuitive designs and clear outputs make it easy to navigate and understand results.
  • Preferred by Professionals: Valued by industry leaders for its commitment to quality and effectiveness.

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and practice with real data related to Conduent Incorporated (CNDT).
  • Academics: Utilize industry-standard models for your teaching or research involving Conduent Incorporated (CNDT).
  • Investors: Validate your investment hypotheses and evaluate valuation results for Conduent Incorporated (CNDT).
  • Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model tailored for Conduent Incorporated (CNDT).
  • Small Business Owners: Discover how large public firms like Conduent Incorporated (CNDT) are assessed and valued.

What the Template Contains

  • Preloaded CNDT 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.