Discounted Cash Flow
Sify Technologies Ltd. ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | — | — | $1.6b | — | — |
| 2018 | $318.0m | $14.2m | $14.2m (-99.1%) | 4.5% | $0.09 |
| 2019 | $311.5m (-2.1%) | $15.4m (8.8%) | $15.4m (8.8%) | 5.0% (11.1%) | $0.10 (11.1%) |
| 2020 | $304.5m (-2.3%) | $9.4m (-39.4%) | $9.4m (-39.4%) | 3.1% (-38.0%) | $0.05 (-50.0%) |
| 2021 | $330.9m (8.7%) | $20.8m (122.7%) | $20.8m (122.7%) | 6.3% (104.9%) | $0.12 (140.0%) |
| 2022 | $356.5m (7.8%) | $16.6m (-20.4%) | $16.6m (-20.4%) | 4.7% (-26.1%) | $0.10 (-16.7%) |
| 2023 | $406.3m (14.0%) | $8.2m (-50.6%) | $8.2m (-50.6%) | 2.0% (-56.6%) | $0.04 (-60.0%) |
| 2024 | $427.4m (5.2%) | $2.0m (-75.3%) | $-6.1b (-74918.2%) | 0.5% (-76.5%) | $0.01 (-75.0%) |
| 2025 | $466.1m (9.0%) | $-9.2m (-552.4%) | $-9.2m (99.9%) | -2.0% (-514.9%) | $-0.02 (-300.0%) |
| 2026 | $44.9b (9529.1%) | $-941.0m (-10160.6%) | $-4.8b (-52020.8%) | -2.1% (-6.6%) | $-3.14 (-15600.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.