Turkcell Iletisim Hizmetleri A.S. (TKC) DCF Valuation

Turkcell Iletisim Hizmetleri A.S. (TKC) 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

Turkcell Iletisim Hizmetleri A.S. (TKC) 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:

Gain insight into your Turkcell Iletisim Hizmetleri A.S. (TKC) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with real (TKC) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of Turkcell Iletisim Hizmetleri A.S. (TKC).


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 716.8 829.9 1,024.2 1,536.3 3,054.3 4,489.9 6,600.3 9,702.5 14,262.8 20,966.6
Revenue Growth, % 0 15.78 23.42 49.99 98.81 47 47 47 47 47
EBITDA 270.3 332.5 371.5 1,250.5 1,288.6 2,133.9 3,136.8 4,611.2 6,778.5 9,964.5
EBITDA, % 37.71 40.06 36.27 81.4 42.19 47.53 47.53 47.53 47.53 47.53
Depreciation 143.3 169.7 206.8 1,006.3 954.3 1,413.2 2,077.5 3,053.9 4,489.3 6,599.4
Depreciation, % 19.99 20.45 20.19 65.5 31.24 31.48 31.48 31.48 31.48 31.48
EBIT 127.0 162.8 164.7 244.2 334.3 720.6 1,059.3 1,557.2 2,289.2 3,365.1
EBIT, % 17.71 19.61 16.08 15.9 10.95 16.05 16.05 16.05 16.05 16.05
Total Cash 302.0 358.2 532.8 881.3 1,678.0 2,241.5 3,295.0 4,843.7 7,120.3 10,466.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 211.4 190.3 232.8 615.9 574.0
Account Receivables, % 29.5 22.93 22.73 40.09 18.79
Inventories 5.1 5.8 7.4 7.9 15.4 28.3 41.6 61.2 90.0 132.3
Inventories, % 0.7097 0.69996 0.72531 0.51536 0.5046 0.63099 0.63099 0.63099 0.63099 0.63099
Accounts Payable 77.8 98.9 71.6 324.1 404.2 575.5 846.0 1,243.6 1,828.1 2,687.3
Accounts Payable, % 10.85 11.91 6.99 21.1 13.23 12.82 12.82 12.82 12.82 12.82
Capital Expenditure -171.5 -221.9 -281.6 -401.6 -841.3 -1,184.0 -1,740.5 -2,558.6 -3,761.2 -5,529.1
Capital Expenditure, % -23.93 -26.74 -27.5 -26.14 -27.54 -26.37 -26.37 -26.37 -26.37 -26.37
Tax Rate, % -113.26 -113.26 -113.26 -113.26 -113.26 -113.26 -113.26 -113.26 -113.26 -113.26
EBITAT 96.6 158.4 157.1 358.2 712.9 675.7 993.2 1,460.1 2,146.3 3,155.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -70.3 147.7 10.9 831.8 940.4 433.6 1,021.6 1,501.8 2,207.6 3,245.2
WACC, % 7.5 7.71 7.69 7.73 7.73 7.67 7.67 7.67 7.67 7.67
PV UFCF
SUM PV UFCF 6,372.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 3,310
Terminal Value 58,379
Present Terminal Value 40,344
Enterprise Value 46,716
Net Debt 972
Equity Value 45,744
Diluted Shares Outstanding, MM 2,182
Equity Value Per Share 20.96

What You Will Get

  • Real Turkcell 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 Turkcell’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

  • Comprehensive Turkcell Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation findings.
  • Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Turkcell Iletisim Hizmetleri A.S. (TKC).
  2. Step 2: Review Turkcell's pre-filled financial data and forecasts.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose the Turkcell (TKC) Calculator?

  • Accuracy: Utilizes authentic Turkcell financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Avoid the complexities of creating a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and attention to detail expected by industry leaders.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial knowledge.

Who Should Use This Product?

  • Telecommunications Students: Understand industry metrics and apply them using real-world data.
  • Researchers: Utilize advanced models in your studies or publications related to telecommunications.
  • Investors: Evaluate your strategies and assess valuation outcomes for Turkcell Iletisim Hizmetleri A.S. (TKC).
  • Market Analysts: Enhance your analysis with a ready-made, adaptable DCF model tailored for telecom companies.
  • Entrepreneurs: Discover how major telecom firms like Turkcell are evaluated in the market.

What the Template Contains

  • Historical Data: Includes Turkcell Iletisim Hizmetleri A.S. (TKC)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Turkcell Iletisim Hizmetleri A.S. (TKC)’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 Turkcell Iletisim Hizmetleri A.S. (TKC)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.