Wipro Limited (WIT) 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
Wipro Limited (WIT) Bundle
Whether you're an investor or analyst, this Wipro Limited (WIT) DCF Calculator is your go-to tool for accurate valuation. Loaded with real data from Wipro Limited, you can easily adjust forecasts and observe the effects in real time.
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 | 7,159.5 | 7,267.4 | 9,279.6 | 10,616.4 | 10,531.0 | 11,657.8 | 12,905.1 | 14,285.8 | 15,814.3 | 17,506.3 |
Revenue Growth, % | 0 | 1.51 | 27.69 | 14.41 | -0.80376 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
EBITDA | 1,434.6 | 1,975.9 | 1,939.4 | 2,221.8 | 2,274.1 | 2,579.9 | 2,855.9 | 3,161.4 | 3,499.7 | 3,874.1 |
EBITDA, % | 20.04 | 27.19 | 20.9 | 20.93 | 21.59 | 22.13 | 22.13 | 22.13 | 22.13 | 22.13 |
Depreciation | 244.8 | 296.1 | 362.7 | 370.6 | 399.7 | 435.7 | 482.3 | 533.9 | 591.1 | 654.3 |
Depreciation, % | 3.42 | 4.07 | 3.91 | 3.49 | 3.8 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 |
EBIT | 1,189.9 | 1,679.8 | 1,576.7 | 1,851.3 | 1,874.4 | 2,144.1 | 2,373.5 | 2,627.5 | 2,908.6 | 3,219.8 |
EBIT, % | 16.62 | 23.11 | 16.99 | 17.44 | 17.8 | 18.39 | 18.39 | 18.39 | 18.39 | 18.39 |
Total Cash | 3,932.6 | 4,060.8 | 4,121.4 | 4,714.9 | 4,784.3 | 5,713.7 | 6,325.1 | 7,001.8 | 7,750.9 | 8,580.2 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 1,755.6 | 1,658.6 | 2,366.9 | 2,528.8 | 2,334.5 | 2,770.8 | 3,067.2 | 3,395.4 | 3,758.7 | 4,160.8 |
Account Receivables, % | 24.52 | 22.82 | 25.51 | 23.82 | 22.17 | 23.77 | 23.77 | 23.77 | 23.77 | 23.77 |
Inventories | 21.9 | 12.5 | 15.7 | 13.9 | 10.6 | 20.5 | 22.7 | 25.1 | 27.8 | 30.8 |
Inventories, % | 0.30562 | 0.17177 | 0.16866 | 0.13129 | 0.10105 | 0.17568 | 0.17568 | 0.17568 | 0.17568 | 0.17568 |
Accounts Payable | 317.4 | 272.6 | 336.5 | 254.9 | 273.1 | 391.8 | 433.7 | 480.1 | 531.5 | 588.4 |
Accounts Payable, % | 4.43 | 3.75 | 3.63 | 2.4 | 2.59 | 3.36 | 3.36 | 3.36 | 3.36 | 3.36 |
Capital Expenditure | -275.7 | -229.7 | -236.4 | -174.0 | -123.3 | -288.4 | -319.3 | -353.4 | -391.2 | -433.1 |
Capital Expenditure, % | -3.85 | -3.16 | -2.55 | -1.64 | -1.17 | -2.47 | -2.47 | -2.47 | -2.47 | -2.47 |
Tax Rate, % | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 |
EBITAT | 944.2 | 1,304.4 | 1,273.6 | 1,423.0 | 1,406.4 | 1,671.1 | 1,849.8 | 2,047.8 | 2,266.9 | 2,509.4 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -546.8 | 1,432.5 | 752.3 | 1,377.8 | 1,898.5 | 1,491.0 | 1,756.2 | 1,944.1 | 2,152.1 | 2,382.4 |
WACC, % | 7.63 | 7.62 | 7.64 | 7.62 | 7.6 | 7.62 | 7.62 | 7.62 | 7.62 | 7.62 |
PV UFCF | ||||||||||
SUM PV UFCF | 7,715.2 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 2,430 | |||||||||
Terminal Value | 43,208 | |||||||||
Present Terminal Value | 29,924 | |||||||||
Enterprise Value | 37,640 | |||||||||
Net Debt | 794 | |||||||||
Equity Value | 36,845 | |||||||||
Diluted Shares Outstanding, MM | 5,306 | |||||||||
Equity Value Per Share | 6.94 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real Wipro Limited (WIT) financials.
- Actual Data: Historical figures and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Wipro Limited's (WIT) valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Real-Life WIT Data: Pre-filled with Wipro’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the Excel file for Wipro Limited (WIT).
- Step 2: Review Wipro's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose Wipro Limited (WIT)?
- Enhance Efficiency: Streamlined processes mean you can focus on core business activities.
- Boost Quality: High standards of service and delivery ensure superior outcomes.
- Tailored Solutions: Customized offerings to meet the unique needs of your organization.
- User-Friendly Interfaces: Intuitive platforms make it easy to navigate and utilize services.
- Industry Expertise: Backed by a team of professionals dedicated to driving innovation and success.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Wipro Limited (WIT) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Wipro Limited (WIT).
- Consultants: Deliver professional valuation insights for Wipro Limited (WIT) to clients quickly and accurately.
- Business Owners: Understand how large companies like Wipro Limited (WIT) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving Wipro Limited (WIT).
What the Template Contains
- Preloaded WIT 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.