Team Evolvers

Company analysis – Valuation presentation

 Company
Overview

corporatefinanceinstitute.com
 Business
drivers

corporatefinanceinstitute.com
 Assumptions

corporatefinanceinstitute.com
 Valuation Summary
Margin Analysis Profitability Analysis
100%

20.30%
80%
17.68%
41.30%
60% 15.18%
13.30% 12.66% 32.44%
Axis Title

Axis Title
10.57% 25.16%
40% 10.30% 8.81% 19.69%
18.89%
8.27% 15.84%
14.95% 17.37%
12.00%
20% 19.84% 20.60% 21.51%
18.83% 16.84% 18.39%
13.28% 15.01% 12.95%

0% -0.21%
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5
-4.57% 6 7 8 9 10
-2.41%

-20%

Dividend Yield
0.39%

0.27% 0.28% 0.29% 0.27%

0.25% 0.25% 0.26%
0.22% 0.22%

1 2 3 4 5 6 7 8 9 10

corporatefinanceinstitute.com
 DCF Analysis

corporatefinanceinstitute.com
 DCF Analysis

corporatefinanceinstitute.com
 Undergoing
plans

corporatefinanceinstitute.com
 Conclusions

The company is found to be

undervalued according to our
valuations, so it is a good option to
buy. On the basis of DCF valuation,
the current value of EBITDA multiple
is undervalued.

corporatefinanceinstitute.com
 Q&A

corporatefinanceinstitute.com