WNS (Holdings) Limited (WNS) DCF Valuation

WNS (Holdings) Limited (WNS) 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

WNS (Holdings) Limited (WNS) 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:

Discover the true potential of WNS (Holdings) Limited with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect WNS (Holdings) Limited's valuation – all within a user-friendly 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 928.3 912.6 1,109.8 1,224.3 1,323.4 1,450.2 1,589.1 1,741.4 1,908.3 2,091.1
Revenue Growth, % 0 -1.68 21.6 10.31 8.09 9.58 9.58 9.58 9.58 9.58
EBITDA 210.2 198.5 219.7 257.1 282.4 309.0 338.6 371.0 406.6 445.5
EBITDA, % 22.64 21.74 19.8 21 21.34 21.3 21.3 21.3 21.3 21.3
Depreciation 62.9 62.6 61.6 73.8 89.7 92.8 101.7 111.4 122.1 133.8
Depreciation, % 6.77 6.86 5.55 6.03 6.78 6.4 6.4 6.4 6.4 6.4
EBIT 147.3 135.8 158.2 183.3 192.7 216.2 236.9 259.6 284.5 311.7
EBIT, % 15.87 14.88 14.25 14.97 14.56 14.91 14.91 14.91 14.91 14.91
Total Cash 222.6 309.3 319.6 229.0 244.0 359.1 393.5 431.2 472.5 517.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 162.5 164.3 207.6 239.5 248.3
Account Receivables, % 17.5 18 18.71 19.56 18.76
Inventories 37.9 32.0 35.2 30.8 .0 38.5 42.2 46.2 50.7 55.5
Inventories, % 4.09 3.51 3.17 2.51 0 2.66 2.66 2.66 2.66 2.66
Accounts Payable 29.3 28.0 27.8 25.4 25.0 36.8 40.4 44.2 48.5 53.1
Accounts Payable, % 3.16 3.07 2.51 2.07 1.89 2.54 2.54 2.54 2.54 2.54
Capital Expenditure -27.9 -26.5 -28.3 -45.0 -54.3 -47.1 -51.6 -56.5 -62.0 -67.9
Capital Expenditure, % -3 -2.91 -2.55 -3.67 -4.1 -3.25 -3.25 -3.25 -3.25 -3.25
Tax Rate, % 14.33 14.33 14.33 14.33 14.33 14.33 14.33 14.33 14.33 14.33
EBITAT 119.5 105.0 127.0 153.0 165.1 176.3 193.2 211.8 232.1 254.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -16.6 143.9 113.6 151.9 222.0 175.3 217.4 238.3 261.1 286.1
WACC, % 9.3 9.26 9.3 9.33 9.35 9.31 9.31 9.31 9.31 9.31
PV UFCF
SUM PV UFCF 891.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 296
Terminal Value 5,097
Present Terminal Value 3,266
Enterprise Value 4,157
Net Debt 282
Equity Value 3,875
Diluted Shares Outstanding, MM 50
Equity Value Per Share 78.18

What You Will Get

  • Pre-Filled Financial Model: WNS's actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Instant Calculations: Real-time updates ensure you observe results as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for comprehensive forecasts.

Key Features

  • Comprehensive WNS Data: Pre-loaded with WNS (Holdings) Limited's historical financial metrics and future performance estimates.
  • Customizable Assumptions: Modify variables such as revenue growth, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Clean, organized layout suitable for both seasoned professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing WNS (Holdings) Limited's preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to reflect your analysis.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes for WNS (WNS).
  • 5. Present with Confidence: Share professional valuation insights to back your investment decisions regarding WNS (Holdings) Limited.

Why Choose WNS (Holdings) Limited (WNS) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and comprehensive financial ratio analyses in a single tool.
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes WNS’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants looking for reliable insights.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling WNS (WNS) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for WNS (WNS).
  • Consultants: Deliver professional valuation insights on WNS (WNS) to clients quickly and accurately.
  • Business Owners: Understand how companies like WNS (WNS) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving WNS (WNS).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled WNS (Holdings) Limited historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for WNS (Holdings) Limited.
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.