Skillful Craftsman Education Technology Limited (EDTK) DCF Valuation

Skillful Craftsman Education Technology Limited (EDTK) 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

Skillful Craftsman Education Technology Limited (EDTK) 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:

Evaluate the financial outlook of Skillful Craftsman Education Technology Limited (EDTK) like an expert! This (EDTK) DCF Calculator provides you with pre-filled financial data and the complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 28.6 29.2 23.1 11.3 2.0 1.2 .8 .5 .3 .2
Revenue Growth, % 0 1.98 -20.97 -50.87 -82.35 -38.05 -38.05 -38.05 -38.05 -38.05
EBITDA 22.2 19.3 11.4 -9.7 -3.7 .0 .0 .0 .0 .0
EBITDA, % 77.75 66.29 49.38 -85.3 -184.94 1.62 1.62 1.62 1.62 1.62
Depreciation 9.0 10.3 12.0 10.0 .3 .5 .3 .2 .1 .1
Depreciation, % 31.45 35.45 51.87 88.36 12.91 44.01 44.01 44.01 44.01 44.01
EBIT 13.2 9.0 -.6 -19.7 -4.0 -.3 -.2 -.1 -.1 .0
EBIT, % 46.31 30.84 -2.49 -173.66 -197.85 -25.07 -25.07 -25.07 -25.07 -25.07
Total Cash 11.9 17.5 23.8 21.0 17.8 1.0 .6 .4 .2 .1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 5.8 .3 .5 .0
Account Receivables, % 0.27546 19.87 1.24 4.35 2.06
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0.000008831001 0 0.0000017662 0.0000017662 0.0000017662 0.0000017662 0.0000017662
Accounts Payable .2 .1 .1 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0.8709 0.38983 0.3352 0.19335 0 0.35785 0.35785 0.35785 0.35785 0.35785
Capital Expenditure -1.7 -12.9 -2.4 .0 .0 -.1 -.1 -.1 .0 .0
Capital Expenditure, % -5.85 -44.1 -10.25 0 0 -12.04 -12.04 -12.04 -12.04 -12.04
Tax Rate, % 0.57424 0.57424 0.57424 0.57424 0.57424 0.57424 0.57424 0.57424 0.57424 0.57424
EBITAT 9.9 4.5 -1.0 -20.1 -3.9 -.3 -.2 -.1 -.1 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 17.4 -3.9 14.1 -10.3 -3.2 .1 .1 .1 .0 .0
WACC, % 4.99 4.31 5.67 5.67 5.65 5.26 5.26 5.26 5.26 5.26
PV UFCF
SUM PV UFCF .3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 1
Present Terminal Value 1
Enterprise Value 1
Net Debt -5
Equity Value 6
Diluted Shares Outstanding, MM 15
Equity Value Per Share 0.36

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Skillful Craftsman Education Technology Limited’s (EDTK) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adjusts to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Learning Modules: Tailor educational content to meet diverse student needs and preferences.
  • Real-Time Performance Tracking: Monitor student progress and engagement with instant analytics.
  • Industry-Leading Educational Tools: Leverage cutting-edge technology for enhanced learning experiences.
  • Flexible Course Design: Easily adapt courses to incorporate new materials and teaching strategies.
  • Efficiency Boost: Streamline administrative tasks to focus more on teaching and learning.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Skillful Craftsman Education Technology Limited (EDTK) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Skillful Craftsman Education Technology Limited’s (EDTK) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Skillful Craftsman Education Technology Limited (EDTK)?

  • Expertise: Backed by industry-leading knowledge in educational technology.
  • Customization: Tailored solutions that allow users to adapt tools to their specific needs.
  • Efficiency: Streamline your educational processes without starting from scratch.
  • High-Quality: Created with precision and insight, ensuring top-tier performance.
  • Accessibility: Intuitive design that makes it easy for all users, regardless of technical skill.

Who Should Use This Product?

  • Investors: Assess the fair value of Skillful Craftsman Education Technology Limited (EDTK) before making investment choices.
  • CFOs: Utilize a robust DCF model for precise financial reporting and analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading education technology firms.
  • Educators: Employ it as a resource to illustrate valuation methodologies in the classroom.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Skillful Craftsman Education Technology Limited (EDTK).
  • Real-World Data: Historical and projected financials for EDTK preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into EDTK's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to EDTK.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to EDTK.

No products were found matching.