investorscraft@gmail.com

Intrinsic value of Insight Enterprises, Inc. (NSIT)

Previous Close$92.51
Intrinsic Value
Upside potential
Previous Close
$92.51

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, $/sh151.26 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

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

Insight Enterprises, Inc. provides information technology hardware, software, and services solutions in the United States, Canada, Europe, the Middle East, Africa, and the Asia-Pacific. It sources, procures, stages, configures, integrates, tests, deploys, and maintains IT products spanning endpoints to infrastructure; and offers software life cycle, and hardware warranty and software maintenance services. The company also provides desktop, notebook, tablet, and mobile devices coupled with cloud-based productivity solutions; managed solutions, such as spanning messaging, voice, video, and content management; and workplace services, including desk side support, remote service desk, automated self-service, and self-healing solutions. In addition, it offers various services, such as hybrid cloud, migration and consolidation, workload-platform alignment, converged/hyper converged solutions, and software-defined data center; data platform modernization services; integrated network and security solutions; and consulting, professional, managed, and support services. Further, the company provides digital signage, kiosk, tablet, and smartphone endpoints; custom-developed applications to enable client-to-customer engagement; custom-developed mobile, cloud, and Internet-of-Things applications; and custom solutions, which enable clients review insights within their data. Additionally, it sells hardware and software products; and offers enterprise data center solutions. The company was founded in 1988 and is headquartered in Tempe, Arizona.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %13.1NaN
Revenue, $9436NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m9104NaN
Operating income, $m332NaN
EBITDA, $m387NaN
Interest expense (income), $mNaN
Earnings before tax, $m292NaN
Tax expense, $m73NaN
Net income, $m219NaN

BALANCE SHEET

Cash and short-term investments, $m104NaN
Total assets, $m4689NaN
Adjusted assets (=assets-cash), $m4585NaN
Average production assets, $m897NaN
Working capital, $m1053NaN
Total debt, $m753NaN
Total liabilities, $m3180NaN
Total equity, $m1509NaN
Debt-to-equity ratio0.499NaN
Adjusted equity ratio0.379NaN

CASH FLOW

Net income, $m219NaN
Depreciation, amort., depletion, $m55NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m164NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-21NaN
Free cash flow, $m185NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1053
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount