IDT Corporation (IDT) DCF Valuation

IDT Corporation (IDT) 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

IDT Corporation (IDT) 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:

Streamline your analysis and improve precision with our IDT DCF Calculator! Utilizing real IDT Corporation data and customizable assumptions, this tool empowers you to forecast, analyze, and value IDT (IDT) like a seasoned investor.


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 1,345.8 1,447.0 1,364.1 1,238.9 1,205.8 1,175.5 1,145.9 1,117.1 1,089.0 1,061.6
Revenue Growth, % 0 7.52 -5.73 -9.18 -2.67 -2.51 -2.51 -2.51 -2.51 -2.51
EBITDA 38.1 83.0 53.0 80.9 82.3 60.7 59.1 57.7 56.2 54.8
EBITDA, % 2.83 5.74 3.89 6.53 6.82 5.16 5.16 5.16 5.16 5.16
Depreciation 20.4 17.8 18.1 20.1 20.4 17.4 16.9 16.5 16.1 15.7
Depreciation, % 1.52 1.23 1.33 1.63 1.69 1.48 1.48 1.48 1.48 1.48
EBIT 17.7 65.2 34.9 60.8 61.9 43.3 42.2 41.2 40.1 39.1
EBIT, % 1.32 4.51 2.56 4.91 5.13 3.68 3.68 3.68 3.68 3.68
Total Cash 109.2 163.6 137.7 152.2 193.0 135.9 132.5 129.2 125.9 122.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 44.2 46.6 64.3 32.1 42.2
Account Receivables, % 3.28 3.22 4.71 2.59 3.5
Inventories 149.5 161.1 129.8 141.9 .0 101.6 99.0 96.5 94.1 91.8
Inventories, % 11.11 11.13 9.52 11.46 0 8.64 8.64 8.64 8.64 8.64
Accounts Payable 25.2 24.5 29.1 22.2 24.8 22.4 21.9 21.3 20.8 20.3
Accounts Payable, % 1.87 1.69 2.13 1.79 2.05 1.91 1.91 1.91 1.91 1.91
Capital Expenditure -16.0 -16.8 -21.9 -22.0 -18.9 -17.2 -16.7 -16.3 -15.9 -15.5
Capital Expenditure, % -1.19 -1.16 -1.6 -1.77 -1.57 -1.46 -1.46 -1.46 -1.46 -1.46
Tax Rate, % -4.11 -4.11 -4.11 -4.11 -4.11 -4.11 -4.11 -4.11 -4.11 -4.11
EBITAT 21.4 96.5 27.0 40.5 64.5 38.5 37.5 36.6 35.6 34.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -142.7 82.7 41.5 51.9 200.2 -63.7 40.7 39.7 38.7 37.7
WACC, % 8.1 8.1 8.1 8.1 8.1 8.1 8.1 8.1 8.1 8.1
PV UFCF
SUM PV UFCF 61.2
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 38
Terminal Value 499
Present Terminal Value 338
Enterprise Value 399
Net Debt -163
Equity Value 562
Diluted Shares Outstanding, MM 25
Equity Value Per Share 22.14

What You Will Get

  • Editable Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: IDT Corporation’s 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 caters to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: IDT's historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe IDT's intrinsic value update instantly.
  • Intuitive Visual Representations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Engineered for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

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

Why Choose This Calculator for IDT Corporation (IDT)?

  • Accurate Data: Up-to-date IDT financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the IDT sector.
  • User-Friendly: Easy-to-navigate design and clear instructions cater to users of all experience levels.

Who Should Use IDT Corporation (IDT)?

  • Investors: Evaluate IDT’s market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methods and validate financial forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like IDT.
  • Consultants: Provide comprehensive valuation insights and reports for clients.
  • Students and Educators: Utilize real-world examples to learn and teach valuation principles.

What the Template Contains

  • Pre-Filled DCF Model: IDT Corporation’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate IDT Corporation’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.