Discounted Cash Flow
Wipro Ltd. ADR
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $5.8b | $1.4b | $755.9m | 24.6% | — |
| 2018 | $87.9m (-98.5%) | $12.9m (-99.1%) | $12.9m (-98.3%) | 14.7% (-40.3%) | $0.26 |
| 2019 | $89.0m (1.2%) | $13.7m (5.7%) | $13.7m (5.7%) | 15.3% (4.4%) | $0.22 (-15.4%) |
| 2020 | $85.1m (-4.5%) | $13.5m (-0.9%) | $13.5m (-0.9%) | 15.9% (3.7%) | $0.22 (0.0%) |
| 2021 | $89.0m (4.6%) | $15.5m (14.6%) | $15.5m (14.6%) | 17.4% (9.5%) | $0.26 (18.2%) |
| 2022 | $109.6m (23.1%) | $16.9m (9.1%) | $16.9m (9.1%) | 15.4% (-11.4%) | $0.29 (11.5%) |
| 2023 | $115.7m (5.6%) | $14.5m (-14.2%) | $14.5m (-14.2%) | 12.5% (-18.8%) | $0.25 (-13.8%) |
| 2024 | $113.2m (-2.2%) | $13.9m (-4.1%) | $13.9m (-4.1%) | 12.3% (-1.9%) | $0.25 (0.0%) |
| 2025 | $109.6m (-3.2%) | $16.2m (16.0%) | $16.2m (16.0%) | 14.7% (19.8%) | $0.15 (-40.0%) |
| 2026 | $9.7b (8782.2%) | $2.3b (13835.5%) | $1.4b (8599.6%) | 23.1% (56.9%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in INR. Values above are converted to USD for comparison with the US-listed share price.
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): —
Net debt deduction: —
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.