CTSH · Cognizant Technology Solutions Corporation
$62.542026-05-17Sector: Technology; Industry: Information Technology Services; Sub-Industry: IT Consulting & Other Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$104
+66.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($102 · $118) Analysts Range ($71 · $107) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $18.5B | — | 15.3% | 24.5% | $2.1B | −$1.2B | $971MM | 7.3% | — | 21.1% | $10.1B | $4.43 | — |
| 2022.Q4 | $19.4B | 5.0% | 15.3% | 24.2% | $2.3B | −$426MM | $1.8B | 8.4% | — | 21.7% | $10.6B | $4.75 | — |
| 2023.Q4 | $19.4B | -0.4% | 13.9% | 23.9% | $2.0B | −$252MM | $1.8B | 8.1% | — | 18.6% | $11.4B | $4.41 | — |
| 2024.Q4 | $19.7B | 2.0% | 14.7% | 24.1% | $2.2B | −$1.9B | $312MM | 8.8% | — | 17.8% | $13.2B | $4.65 | — |
| 2025.Q4 | $21.1B | 7.0% | 16.1% | 36.1% | $2.2B | −$6MM | $2.2B | 8.7% | — | 15.8% | $14.3B | $4.63 | 8.9 |
| italics below = DCF projection · 10yr Rev CAGR: 5.2% |
| 2026.Q4 | $22.4B | +6.1% | 16.7% | 34.5% | $2.5B | −$853MM | $1.6B | 8.5% | $1.5B | 16.7% | $15.1B | $5.10 | 12.3 |
| 2027.Q4 | $23.5B | +5.1% | 16.7% | 32.9% | $2.6B | −$756MM | $1.9B | 8.5% | $1.6B | 17.1% | $15.9B | $5.49 | 11.4 |
| 2028.Q4 | $24.9B | +6.0% | 16.7% | 31.3% | $2.9B | −$947MM | $1.9B | 8.5% | $1.5B | 17.6% | $16.8B | $5.95 | 10.5 |
| 2029.Q4 | $26.4B | +5.7% | 16.7% | 29.6% | $3.1B | −$963MM | $2.1B | 8.5% | $1.5B | 18.0% | $17.8B | $6.44 | 9.7 |
| 2030.Q4 | $27.8B | +5.5% | 16.7% | 28.0% | $3.4B | −$976MM | $2.4B | 8.5% | $1.6B | 18.4% | $18.7B | $6.95 | 9.0 |
|
| Term. Yr+ | $36.3B | 4.1% | 15.3% | 20.0% | $4.4B | −$973MM | $3.5B | 8.6% | $34.0B | 18.7% | — | — | — |
Active scenario IV: $104 (+66.6% vs market)