|
Bajaj Electricals Limited (Bajajelec.ns) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Bajaj Electricals Limited (BAJAJELEC.NS) Bundle
Entdecken Sie die finanziellen Aussichten von Bajaj Electricals Limited (Bajajelecns) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Wachstums-, Marge- und Kostenannahmen ein, um den inneren Wert von Bajaj Electricals Limited (Bajajelecns) zu berechnen und Ihre Anlagestrategie zu verbessern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45,469.0 | 47,276.9 | 53,396.9 | 46,223.5 | 48,280.0 | 49,237.9 | 50,214.8 | 51,211.1 | 52,227.1 | 53,263.3 |
| Revenue Growth, % | 0 | 3.98 | 12.94 | -13.43 | 4.45 | 1.98 | 1.98 | 1.98 | 1.98 | 1.98 |
| EBITDA | 3,978.7 | 3,052.6 | 4,167.3 | 3,442.2 | 3,620.0 | 3,737.8 | 3,811.9 | 3,887.6 | 3,964.7 | 4,043.4 |
| EBITDA, % | 8.75 | 6.46 | 7.8 | 7.45 | 7.5 | 7.59 | 7.59 | 7.59 | 7.59 | 7.59 |
| Depreciation | 751.6 | 692.3 | 726.5 | 1,095.8 | 1,440.0 | 968.2 | 987.4 | 1,007.0 | 1,026.9 | 1,047.3 |
| Depreciation, % | 1.65 | 1.46 | 1.36 | 2.37 | 2.98 | 1.97 | 1.97 | 1.97 | 1.97 | 1.97 |
| EBIT | 3,227.0 | 2,360.3 | 3,440.8 | 2,346.4 | 2,180.0 | 2,769.6 | 2,824.6 | 2,880.6 | 2,937.8 | 2,996.1 |
| EBIT, % | 7.1 | 4.99 | 6.44 | 5.08 | 4.52 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 |
| Total Cash | 608.5 | 1,418.7 | 4,238.6 | 3,042.4 | 1,824.2 | 2,229.2 | 2,273.5 | 2,318.6 | 2,364.6 | 2,411.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 15,980.1 | 12,120.2 | 11,148.1 | 11,664.3 | 12,911.7 | 13,160.0 | 13,421.1 | 13,687.4 | 13,959.0 | 14,235.9 |
| Account Receivables, % | 35.15 | 25.64 | 20.88 | 25.23 | 26.74 | 26.73 | 26.73 | 26.73 | 26.73 | 26.73 |
| Inventories | 9,864.0 | 9,978.8 | 10,720.7 | 7,566.4 | 7,173.6 | 9,267.2 | 9,451.0 | 9,638.5 | 9,829.8 | 10,024.8 |
| Inventories, % | 21.69 | 21.11 | 20.08 | 16.37 | 14.86 | 18.82 | 18.82 | 18.82 | 18.82 | 18.82 |
| Accounts Payable | 9,601.5 | 12,354.7 | 6,091.4 | 4,906.5 | 19,125.2 | 10,722.5 | 10,935.3 | 11,152.2 | 11,373.5 | 11,599.1 |
| Accounts Payable, % | 21.12 | 26.13 | 11.41 | 10.61 | 39.61 | 21.78 | 21.78 | 21.78 | 21.78 | 21.78 |
| Capital Expenditure | -403.3 | -756.5 | -843.0 | -1,311.7 | -50.0 | -690.0 | -703.7 | -717.7 | -731.9 | -746.4 |
| Capital Expenditure, % | -0.88701 | -1.6 | -1.58 | -2.84 | -0.10356 | -1.4 | -1.4 | -1.4 | -1.4 | -1.4 |
| Tax Rate, % | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 |
| EBITAT | 2,496.9 | 1,824.2 | 2,451.5 | 1,776.8 | 1,715.6 | 2,106.8 | 2,148.6 | 2,191.2 | 2,234.7 | 2,279.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -13,397.4 | 8,258.3 | -3,697.9 | 3,014.2 | 16,469.7 | -8,359.7 | 2,200.0 | 2,243.6 | 2,288.2 | 2,333.6 |
| WACC, % | 5.64 | 5.64 | 5.58 | 5.63 | 5.65 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -426.0 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 2,415 | |||||||||
| Terminal Value | 113,472 | |||||||||
| Present Terminal Value | 86,295 | |||||||||
| Enterprise Value | 85,869 | |||||||||
| Net Debt | 1,227 | |||||||||
| Equity Value | 84,642 | |||||||||
| Diluted Shares Outstanding, MM | 115 | |||||||||
| Equity Value Per Share | 733.90 |
Benefits You Will Receive
- Genuine BAJAJELECNS Financial Data: Comes pre-loaded with Bajaj Electricals’ historical and forecasted data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Observe the immediate update of Bajaj Electricals’ intrinsic value as you modify the inputs.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants looking for reliable DCF outcomes.
- User-Centric Design: An intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Authentic Financial Data: Gain access to reliable pre-loaded historical figures and projections for Bajaj Electricals Limited (BAJAJELECNS).
- Customizable Forecast Parameters: Adjust yellow-highlighted cells, including WACC, growth rates, and profit margins to fit your analysis.
- Automatic Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to clearly present your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file for Bajaj Electricals Limited (BAJAJELECNS).
- Step 2: Review the pre-filled financial data and forecasts for Bajaj Electricals Limited.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you change assumptions.
- Step 5: Evaluate the outputs and utilize the findings for informed investment decisions.
Why Opt for Bajaj Electricals Limited's Calculator?
- Precision: Utilizes authentic Bajaj financials for dependable data integrity.
- Adaptability: Crafted to empower users to adjust and experiment with inputs effortlessly.
- Efficiency: Eliminate the need to construct a DCF model from the ground up.
- Expert-Level: Designed with the accuracy and functionality expected by financial professionals.
- Intuitive: Simple to navigate, even for users without extensive financial modeling skills.
Who Can Benefit from Bajaj Electricals Limited (BAJAJELECNS)?
- Finance Students: Acquire knowledge of valuation methods and apply them with current market data.
- Academics: Use professional models to enhance your teaching or research related to the electrical industry.
- Investors: Validate your investment hypotheses and evaluate valuation projections for Bajaj Electricals Limited (BAJAJELECNS).
- Analysts: Optimize your analysis process with a customizable, ready-to-use DCF model tailored for (BAJAJELECNS).
- Small Business Owners: Understand how large corporations like Bajaj Electricals Limited (BAJAJELECNS) are evaluated in the market.
Contents of the Template
- Pre-Filled Data: Contains Bajaj Electricals Limited's historical financial performance and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using your own inputs.
- Key Financial Ratios: Examine Bajaj Electricals Limited's profitability, efficiency, and capital structure.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Intuitive Dashboard: Visual graphs and tables that summarize important 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.