Conduent Incorporated (CNDT) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Conduent Incorporated (CNDT) Bundle
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 | 761.5 | 727.8 | 695.6 | 664.9 | 635.4 |
Account Receivables, % | 20.53 | 21.38 | 22 | 22.08 | 21.04 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 |
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.