NetSol Technologies, Inc. (NTWK) DCF Valuation

NetSol Technologies, Inc. (NTWK) 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

NetSol Technologies, Inc. (NTWK) 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 NetSol Technologies, Inc. (NTWK) valuation with this customizable DCF Calculator! Featuring real NetSol Technologies, Inc. (NTWK) financials and adjustable forecast inputs, you can test scenarios and uncover NetSol Technologies, Inc. (NTWK) fair value in minutes.


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 56.4 54.9 57.2 52.4 61.4 63.0 64.6 66.3 68.0 69.8
Revenue Growth, % 0 -2.58 4.24 -8.48 17.18 2.59 2.59 2.59 2.59 2.59
EBITDA 4.8 6.7 2.7 .8 6.1 4.6 4.8 4.9 5.0 5.1
EBITDA, % 8.52 12.16 4.78 1.51 9.92 7.38 7.38 7.38 7.38 7.38
Depreciation 3.7 4.0 3.8 3.2 1.7 3.7 3.8 3.9 4.0 4.1
Depreciation, % 6.62 7.2 6.66 6.19 2.8 5.9 5.9 5.9 5.9 5.9
EBIT 1.1 2.7 -1.1 -2.5 4.4 .9 1.0 1.0 1.0 1.0
EBIT, % 1.9 4.95 -1.88 -4.68 7.11 1.48 1.48 1.48 1.48 1.48
Total Cash 20.2 33.7 24.0 15.5 19.1 25.2 25.8 26.5 27.2 27.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 29.9 18.9 23.2 24.1 26.0
Account Receivables, % 53.05 34.35 40.6 45.98 42.34
Inventories 1.7 2.6 1.9 1.7 -.6 1.7 1.7 1.8 1.8 1.9
Inventories, % 3.03 4.81 3.35 3.22 -0.91093 2.7 2.7 2.7 2.7 2.7
Accounts Payable 1.4 1.1 1.2 1.1 1.4 1.4 1.4 1.4 1.5 1.5
Accounts Payable, % 2.4 1.94 2.05 2.13 2.32 2.17 2.17 2.17 2.17 2.17
Capital Expenditure -1.4 -2.6 -2.6 -1.6 -.5 -2.0 -2.0 -2.1 -2.1 -2.2
Capital Expenditure, % -2.44 -4.65 -4.56 -3.13 -0.83951 -3.12 -3.12 -3.12 -3.12 -3.12
Tax Rate, % 78.78 78.78 78.78 78.78 78.78 78.78 78.78 78.78 78.78 78.78
EBITAT .4 1.5 -.6 -4.0 .9 .5 .5 .5 .5 .6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -27.5 12.7 -2.9 -3.1 2.8 -1.3 1.6 1.6 1.7 1.7
WACC, % 8.77 9.2 9.15 10.6 8.2 9.18 9.18 9.18 9.18 9.18
PV UFCF
SUM PV UFCF 3.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2
Terminal Value 24
Present Terminal Value 16
Enterprise Value 19
Net Debt -11
Equity Value 31
Diluted Shares Outstanding, MM 11
Equity Value Per Share 2.70

What You Will Get

  • Real NTWK Financials: Comprehensive historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess NetSol's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for NetSol Technologies, Inc. (NTWK).
  • WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs specific to NTWK.
  • Modifiable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis of NetSol Technologies, Inc. (NTWK).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for NetSol Technologies, Inc. (NTWK).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of NetSol Technologies, Inc. (NTWK).

How It Works

  1. Download the Template: Gain immediate access to the Excel-based NTWK DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model will automatically refresh NetSol Technologies' intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation impacts.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.

Why Choose This Calculator?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses specifically for NetSol Technologies, Inc. (NTWK).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes NetSol's intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on NTWK.

Who Should Use This Product?

  • Tech Entrepreneurs: Discover innovative strategies and apply them using real-world data.
  • Researchers: Integrate advanced models into academic studies or publications.
  • Investors: Evaluate your investment hypotheses and analyze valuation metrics for NetSol Technologies, Inc. (NTWK).
  • Market Analysts: Enhance your analytical processes with a customizable financial modeling toolkit.
  • Business Strategists: Learn how technology firms like NetSol Technologies, Inc. (NTWK) are assessed in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for NetSol Technologies, Inc. (NTWK).
  • Real-World Data: Historical and projected financials for NetSol Technologies preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns providing deeper insights into the company's performance.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and financial leverage.
  • Dashboard with Visual Outputs: Interactive charts and tables delivering clear, actionable results for decision-making.

No products were found matching.