investorscraft@gmail.com

Intrinsic value of DXC Technology Company. (DXC)

Previous Close$25.54
Intrinsic Value
Upside potential
Previous Close
$25.54
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh19.42 

The original valuation is based on fiscal year data as of 2021-03-31 and quarterly data as of 2021-12-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

DXC Technology Company, together with its subsidiaries, provides information technology services and solutions primarily in North America, Europe, Asia, and Australia. It operates in two segments, Global Business Services (GBS) and Global Infrastructure Services (GIS). The GBS segment offers a portfolio of analytics services and extensive partner ecosystem that help its customers to gain rapid insights, automate operations, and accelerate their digital transformation journeys; and software engineering and solutions that enable businesses to run and manage their mission-critical functions, transform their operations, and develop new ways of doing business. This segment also uses various technologies and methods to accelerate the creation, modernization, delivery, and maintenance of secure applications allowing customers to innovate faster while reducing risk, time to market, and total cost of ownership. In addition, it offers business process services, which include digital integration and optimization of front and back office processes, and agile process automation. The GIS segment adapts legacy apps to cloud, migrate the right workloads, and securely manage their multi-cloud environments; and offers security solutions help predict attacks, proactively respond to threats, and ensure compliance, as well as to protect data, applications, and infrastructure. It also provides IT outsourcing services support infrastructure, applications, and workplace IT operations, including hardware, software, physical/virtual end-user devices, collaboration tools, and IT support services. In addition, this segment offers workplace and mobility services to fit its customer's employee, business, and IT needs from intelligent collaboration; and modern device management, digital support services, Internet of Things and mobility services. The company was founded in 1959 and is headquartered in Tysons, Virginia.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %-9.4NaN
Revenue, $17729NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m18163NaN
Operating income, $m-434NaN
EBITDA, $m1554NaN
Interest expense (income), $mNaN
Earnings before tax, $m651NaN
Tax expense, $m800NaN
Net income, $m-149NaN

BALANCE SHEET

Cash and short-term investments, $m2968NaN
Total assets, $m22038NaN
Adjusted assets (=assets-cash), $m19070NaN
Average production assets, $m11741NaN
Working capital, $m58NaN
Total debt, $m6968NaN
Total liabilities, $m17065NaN
Total equity, $m4973NaN
Debt-to-equity ratio1.401NaN
Adjusted equity ratio0.188NaN

CASH FLOW

Net income, $m-149NaN
Depreciation, amort., depletion, $m1988NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m740NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-351NaN
Free cash flow, $m1091NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m58
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount