|
Fragen Sie die DCF -Bewertung von Automotive Limited (Askautolttd.NS)
IN | Consumer Cyclical | Auto - Parts | NSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
ASK Automotive Limited (ASKAUTOLTD.NS) Bundle
In unserem DCF -Taschenrechner von Ask Automotive Limited (ASKAUTOTTTDNS) können Sie die Bewertung von Ask Automotive Limited mit tatsächlichen Finanzdaten bewerten, um alle wesentlichen Parameter für verbesserte Prognosen zu ändern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16,445.8 | 15,420.0 | 20,106.0 | 25,531.3 | 29,899.7 | 35,001.0 | 40,972.6 | 47,963.1 | 56,146.3 | 65,725.6 |
| Revenue Growth, % | 0 | -6.24 | 30.39 | 26.98 | 17.11 | 17.06 | 17.06 | 17.06 | 17.06 | 17.06 |
| EBITDA | 2,057.3 | 2,097.1 | 1,820.6 | 2,475.1 | 3,110.1 | 3,868.3 | 4,528.3 | 5,300.9 | 6,205.3 | 7,264.1 |
| EBITDA, % | 12.51 | 13.6 | 9.05 | 9.69 | 10.4 | 11.05 | 11.05 | 11.05 | 11.05 | 11.05 |
| Depreciation | 451.9 | 518.9 | 559.1 | 607.1 | 689.9 | 950.6 | 1,112.7 | 1,302.6 | 1,524.8 | 1,785.0 |
| Depreciation, % | 2.75 | 3.37 | 2.78 | 2.38 | 2.31 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 |
| EBIT | 1,605.4 | 1,578.1 | 1,261.5 | 1,868.0 | 2,420.3 | 2,917.8 | 3,415.6 | 3,998.4 | 4,680.5 | 5,479.1 |
| EBIT, % | 9.76 | 10.23 | 6.27 | 7.32 | 8.09 | 8.34 | 8.34 | 8.34 | 8.34 | 8.34 |
| Total Cash | 118.8 | 185.3 | 13.0 | 22.3 | 126.5 | 174.9 | 204.8 | 239.7 | 280.6 | 328.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 722.8 | 1,619.1 | 2,057.3 | 2,104.4 | 2,139.7 | 2,836.9 | 3,321.0 | 3,887.6 | 4,550.8 | 5,327.3 |
| Account Receivables, % | 4.4 | 10.5 | 10.23 | 8.24 | 7.16 | 8.11 | 8.11 | 8.11 | 8.11 | 8.11 |
| Inventories | 930.4 | 1,133.0 | 1,258.3 | 1,574.6 | 1,767.8 | 2,194.1 | 2,568.4 | 3,006.6 | 3,519.6 | 4,120.0 |
| Inventories, % | 5.66 | 7.35 | 6.26 | 6.17 | 5.91 | 6.27 | 6.27 | 6.27 | 6.27 | 6.27 |
| Accounts Payable | 978.0 | 1,493.7 | 1,788.4 | 1,698.5 | 2,477.4 | 2,762.8 | 3,234.1 | 3,785.9 | 4,431.8 | 5,188.0 |
| Accounts Payable, % | 5.95 | 9.69 | 8.89 | 6.65 | 8.29 | 7.89 | 7.89 | 7.89 | 7.89 | 7.89 |
| Capital Expenditure | -423.5 | -475.0 | -857.6 | -1,541.2 | -2,848.5 | -1,783.9 | -2,088.3 | -2,444.6 | -2,861.7 | -3,349.9 |
| Capital Expenditure, % | -2.58 | -3.08 | -4.27 | -6.04 | -9.53 | -5.1 | -5.1 | -5.1 | -5.1 | -5.1 |
| Tax Rate, % | 24.44 | 24.44 | 24.44 | 24.44 | 24.44 | 24.44 | 24.44 | 24.44 | 24.44 | 24.44 |
| EBITAT | 1,290.6 | 1,137.3 | 881.7 | 1,307.6 | 1,828.8 | 2,146.9 | 2,513.2 | 2,942.0 | 3,444.0 | 4,031.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 643.8 | 597.9 | 314.6 | -80.0 | 220.6 | 475.4 | 1,150.7 | 1,347.0 | 1,576.8 | 1,845.8 |
| WACC, % | 7.68 | 7.66 | 7.65 | 7.65 | 7.67 | 7.66 | 7.66 | 7.66 | 7.66 | 7.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,963.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,883 | |||||||||
| Terminal Value | 33,248 | |||||||||
| Present Terminal Value | 22,985 | |||||||||
| Enterprise Value | 27,948 | |||||||||
| Net Debt | 3,336 | |||||||||
| Equity Value | 24,611 | |||||||||
| Diluted Shares Outstanding, MM | 197 | |||||||||
| Equity Value Per Share | 124.84 |
What You Will Receive
- Pre-Configured Financial Model: ASK Automotive Limited’s actual data provides accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial variables.
- Immediate Calculations: Real-time updates allow you to view results instantly as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing repeated application for in-depth forecasts.
Key Features
- Comprehensive ASKAUTOLTDNS Data: Equipped with ASK Automotive Limited's historical financial performance and future projections.
- Customizable Parameters: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing ASK Automotive Limited’s (ASKAUTOLTDNS) preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate different forecasts to assess various valuation results.
- 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.
Why Choose This Calculator?
- Reliable Data: Access accurate financial information for ASK Automotive Limited (ASKAUTOLTDNS) to ensure trustworthy valuation outcomes.
- Customizable Features: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you the hassle of starting from square one.
- Professional Quality: Specifically crafted for investors, analysts, and industry consultants.
- User-Friendly Interface: An intuitive design with clear instructions makes it accessible for everyone.
Who Can Benefit from ASK Automotive Limited (ASKAUTOLTDNS)?
- Investors: Leverage a reliable valuation tool to make informed investment choices.
- Financial Analysts: Streamline your analysis with a customizable DCF model designed for efficiency.
- Consultants: Easily modify the template for impactful client presentations or comprehensive reports.
- Automotive Enthusiasts: Enhance your knowledge of automotive market trends and valuation methods through practical examples.
- Educators and Students: Utilize this tool as a hands-on resource in finance and automotive courses.
Contents of the Template
- Pre-Filled Data: Contains ASK Automotive Limited's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic computation features.
- Weighted Average Cost of Capital (WACC): A dedicated spreadsheet for calculating WACC using customized inputs.
- Key Financial Ratios: Assess ASK Automotive Limited’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual summaries including charts and tables highlighting key valuation outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.