investorscraft@gmail.com

Intrinsic Value of DXC Technology Company. (DXC)

Previous Close$21.32
Intrinsic Value
Upside potential
Previous Close
$21.32
* 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

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-11.3NaN
Revenue, $14430NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m14140NaN
Operating income, $m290NaN
EBITDA, $m1845NaN
Interest expense (income), $mNaN
Earnings before tax, $m-887NaN
Tax expense, $m-319NaN
Net income, $m-568NaN

BALANCE SHEET

Cash and short-term investments, $m1858NaN
Total assets, $m15845NaN
Adjusted assets (=assets-cash), $m13987NaN
Average production assets, $m5747NaN
Working capital, $m937NaN
Total debt, $m4400NaN
Total liabilities, $m12025NaN
Total equity, $m3820NaN
Debt-to-equity ratio1.152NaN
Adjusted equity ratio0.176NaN

CASH FLOW

Net income, $m-568NaN
Depreciation, amort., depletion, $m1555NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1415NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-284NaN
Free cash flow, $m1699NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m937
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount