DXC Technology Company (DXC) DCF Valuation

DXC Technology Company (DXC) 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

DXC Technology Company (DXC) 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 DXC Technology Company (DXC) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect DXC's valuation – all within a convenient 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 19,577.0 17,729.0 16,265.0 14,430.0 13,667.0 12,496.2 11,425.7 10,446.9 9,551.9 8,733.6
Revenue Growth, % 0 -9.44 -8.26 -11.28 -5.29 -8.57 -8.57 -8.57 -8.57 -8.57
EBITDA -2,813.0 3,073.0 3,172.0 942.0 1,811.0 1,055.8 965.4 882.7 807.0 737.9
EBITDA, % -14.37 17.33 19.5 6.53 13.25 8.45 8.45 8.45 8.45 8.45
Depreciation 2,032.0 2,058.0 1,827.0 1,627.0 1,433.0 1,374.1 1,256.4 1,148.8 1,050.3 960.4
Depreciation, % 10.38 11.61 11.23 11.28 10.49 11 11 11 11 11
EBIT -4,845.0 1,015.0 1,345.0 -685.0 378.0 -318.3 -291.0 -266.1 -243.3 -222.5
EBIT, % -24.75 5.73 8.27 -4.75 2.77 -2.55 -2.55 -2.55 -2.55 -2.55
Total Cash 3,679.0 2,968.0 2,672.0 1,858.0 1,224.0 1,844.3 1,686.3 1,541.8 1,409.7 1,289.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,392.0 4,156.0 3,854.0 3,441.0 3,253.0
Account Receivables, % 22.43 23.44 23.7 23.85 23.8
Inventories 646.0 727.0 652.0 570.0 .0 383.9 351.0 320.9 293.4 268.3
Inventories, % 3.3 4.1 4.01 3.95 0 3.07 3.07 3.07 3.07 3.07
Accounts Payable 1,598.0 914.0 840.0 782.0 846.0 752.1 687.6 628.7 574.9 525.6
Accounts Payable, % 8.16 5.16 5.16 5.42 6.19 6.02 6.02 6.02 6.02 6.02
Capital Expenditure -585.0 -515.0 -549.0 -455.0 -605.0 -421.1 -385.0 -352.0 -321.9 -294.3
Capital Expenditure, % -2.99 -2.9 -3.38 -3.15 -4.43 -3.37 -3.37 -3.37 -3.37 -3.37
Tax Rate, % 16.51 16.51 16.51 16.51 16.51 16.51 16.51 16.51 16.51 16.51
EBITAT -4,965.5 -226.6 846.4 -438.1 315.6 -197.6 -180.6 -165.2 -151.0 -138.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -6,958.5 787.4 2,427.4 1,170.9 1,965.6 601.1 910.2 832.2 760.9 695.7
WACC, % 8.96 5.61 7.72 7.75 8.41 7.69 7.69 7.69 7.69 7.69
PV UFCF
SUM PV UFCF 3,055.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 710
Terminal Value 12,470
Present Terminal Value 8,609
Enterprise Value 11,664
Net Debt 3,644
Equity Value 8,020
Diluted Shares Outstanding, MM 199
Equity Value Per Share 40.35

What You Will Receive

  • Comprehensive Financial Model: DXC Technology’s actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
  • Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive DXC Data: Pre-filled with DXC Technology Company's historical financials and future projections.
  • Customizable Variables: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation possibilities.
  • User-Centric Interface: Intuitive, organized, and designed for both industry experts and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing DXC Technology Company’s (DXC) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Experiment with Scenarios: Evaluate multiple forecasts to explore various valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.

Why Choose This Calculator for DXC Technology Company (DXC)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for DXC.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios for DXC.
  • In-Depth Analysis: Automatically computes DXC’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for accurate analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on DXC.

Who Should Use DXC Technology Company (DXC)?

  • IT Students: Explore technology solutions and apply them to real-world scenarios.
  • Researchers: Utilize DXC's models in your academic projects or publications.
  • Corporate Investors: Evaluate your investment strategies and analyze performance metrics for DXC.
  • Data Analysts: Enhance your analysis with a customizable framework tailored to DXC's offerings.
  • Business Leaders: Understand how major tech companies like DXC shape the industry landscape.

What the Template Contains

  • Historical Data: Includes DXC Technology Company’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate DXC's intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of DXC Technology’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.