ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Created by :- Dhananjay GharateNote :- Academic Project - Not Recommendation
3
4
HCL Technologies Limited
5
Financial Model
6
7
 Inputs
8
Assumptions
9
P&L Inputs
10
Balance Sheet Inputs
11
 Calculation & Analysis
12
Revenue Buildup
13
Cost Buildup
14
Working Capital
15
Fixed Assets Scheduled
16
Equity Beta
17
Market Returns
18
Debt Schedule
19
Beta
20
Balance Sheet Items
21
Sensitivity Analysis
22
Cash Flow
23
Ratio AnalysisBSE Code :- 532281 NSE Code :- HCLTECH
24
 Outputs
25
DCF Valuation
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100