DCF Tool


Ebix Inc. – Computer Systems Design Services
With a 'Phygital' strategy that combines 320,000 physical distribution outlets in many Southeast Asian Nations ('ASEAN') countries, to an Omni-channel online digital platform, the Company's EbixCash Financial exchange portfolio encompasses leadership in areas of domestic & international money remittance, foreign exchange (Forex), travel, pre-paid & gift cards, utility payments, lending, wealth management etc. in India and other markets. EbixCash's Forex operations have emerged as a leader in India's airport Foreign Exchange business with operations in 32 international airports including Delhi, Mumbai, Bangalore, Hyderabad, Chennai and Kolkata, conducting over $4.8 billion in gross transaction value per year. EbixCash's inward remittance business in India conducts approx. $6.5 billion gross annual remittance business, confirming its undisputed leadership position in India. EbixCash, through its travel portfolio of Via and Mercury, is also one of Southeast Asia's leading travel exchanges with over 2,200+ employees, 212,450+ agent network, 25 branches and over 9,800 corporate clients; processing an estimated $2.5 billion in gross merchandise value per year. EbixCash's Financial Technology solutions are today deployed across prestigious financial institutions and Banks in 44 countries.
Analysis Results
Intrinsic Value $57.13
Latest Price $19.81
Relative Value 65% undervalued
Thoughts on this result? Let us know.
Cash Flow (Millions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 4.3%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 12.1%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 4.3%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2023 122 112
2024 127 107
2025 132 102
2026 138 97.9
2027 144 93.7
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 2100 million. This corresponds to a present value of 1250 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 512 million. Adding in the terminal value gives a total present value of 1770 million.

There are presently 30.9 million outstanding shares, so the intrinsic value per share is 57.13.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 384,520,000
Current Cash 128,075,000
Current Liabilities 831,537,000
Current Debt 647,135,000
Non-Cash Working Capital (NCWC) 72,043,000
Change in NCWC -9,376,000
EBIT 120,344,000
Tax Provision 9,447,000
Depreciation and Amortization 25,071,000
Capital Expenditure -21,527,000
Unlevered Free Cash Flow 98,738,295
Current Assets 366,564,000
Current Cash 116,088,000
Current Liabilities 205,195,000
Current Debt 36,138,000
Non-Cash Working Capital (NCWC) 81,419,000
Change in NCWC -193,000
EBIT 119,010,000
Tax Provision 6,584,000
Depreciation and Amortization 22,789,000
Capital Expenditure -13,165,000
Unlevered Free Cash Flow 117,783,629
Current Assets 361,898,000
Current Cash 130,054,000
Current Liabilities 191,390,000
Current Debt 41,158,000
Non-Cash Working Capital (NCWC) 81,612,000
Change in NCWC -21,376,000
EBIT 131,970,000
Tax Provision 5,330,000
Depreciation and Amortization 19,838,000
Capital Expenditure -9,566,000
Unlevered Free Cash Flow 113,395,497
Current Assets 363,934,000
Current Cash 77,671,000
Current Liabilities 234,885,000
Current Debt 51,610,000
Non-Cash Working Capital (NCWC) 102,988,000
Change in NCWC 135,560,000
EBIT 155,673,000
Tax Provision 220,000
Depreciation and Amortization 14,468,000
Capital Expenditure -12,897,000
Unlevered Free Cash Flow 292,426,781
Current Assets 427,380,000
Current Cash 178,958,000
Current Liabilities 317,428,000
Current Debt 36,434,000
Non-Cash Working Capital (NCWC) -32,572,000
Change in NCWC -72,709,000
EBIT 152,979,000
Tax Provision 32,501,000
Depreciation and Amortization 11,292,000
Capital Expenditure -16,111,000
Unlevered Free Cash Flow 35,859,573
Current Assets 252,932,000
Current Cash 89,487,000
Current Liabilities 146,932,000
Current Debt 23,624,000
Non-Cash Working Capital (NCWC) 40,137,000
Change in NCWC 24,830,000
EBIT 113,221,000
Tax Provision 777,000
Depreciation and Amortization 11,123,000
Capital Expenditure -10,190,000
Unlevered Free Cash Flow 138,132,870
Current Assets 209,869,000
Current Cash 117,223,000
Current Liabilities 89,712,000
Current Debt 12,373,000
Non-Cash Working Capital (NCWC) 15,307,000
Change in NCWC 7,854,000
EBIT 100,281,000
Tax Provision 1,637,000
Depreciation and Amortization 10,746,000
Capital Expenditure -9,965,000
Unlevered Free Cash Flow 107,204,770
Current Assets 116,830,000
Current Cash 58,717,000
Current Liabilities 51,266,000
Current Debt 606,000
Non-Cash Working Capital (NCWC) 7,453,000
Change in NCWC 25,023,000
EBIT 88,714,000
Tax Provision 7,106,000
Depreciation and Amortization 10,634,000
Capital Expenditure -17,483,000
Unlevered Free Cash Flow 99,611,811
Current Assets 103,861,000
Current Cash 52,581,000
Current Liabilities 69,786,000
Current Debt 936,000
Non-Cash Working Capital (NCWC) -17,570,000
Change in NCWC -9,658,000
EBIT 79,672,000
Tax Provision 13,894,000
Depreciation and Amortization 9,681,000
Capital Expenditure -16,277,000
Unlevered Free Cash Flow 49,125,757
Current Assets 102,349,000
Current Cash 57,475,000
Current Liabilities 66,675,000
Current Debt 13,889,000
Non-Cash Working Capital (NCWC) -7,912,000
Change in NCWC -7,730,000
EBIT 75,006,000
Tax Provision 10,878,000
Depreciation and Amortization 10,107,000
Capital Expenditure -1,230,000
Unlevered Free Cash Flow 64,522,322
Current Assets 81,669,000
Current Cash 37,420,000
Current Liabilities 56,690,000
Current Debt 12,259,000
Non-Cash Working Capital (NCWC) -182,000
Change in NCWC 4,149,000
EBIT 77,008,000
Tax Provision 7,460,000
Depreciation and Amortization 9,155,000
Capital Expenditure -1,965,000
Unlevered Free Cash Flow 80,984,613
Current Assets 63,817,000
Current Cash 25,201,000
Current Liabilities 49,779,000
Current Debt 6,832,000
Non-Cash Working Capital (NCWC) -4,331,000
Change in NCWC -6,701,000
EBIT 68,748,000
Tax Provision 2,117,000
Depreciation and Amortization 7,514,000
Capital Expenditure -2,829,000
Unlevered Free Cash Flow 64,751,735

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.