|
Brigade Enterprises Limited (Brigade.NS) DCF -Bewertung
IN | Real Estate | Real Estate - Development | 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
Brigade Enterprises Limited (BRIGADE.NS) Bundle
Unabhängig davon, ob Sie ein Investor oder ein Analyst sind, ist dieser (Brigadens) DCF-Taschenrechner Ihre Anlaufstelle für eine genaue Bewertung. Vorausgeladen mit realen Daten von Brigade Enterprises Limited können Sie Prognosen anpassen und die Auswirkungen in Echtzeit beobachten.
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 | 26,321.6 | 19,499.7 | 29,438.4 | 34,446.1 | 48,966.9 | 59,276.5 | 71,756.7 | 86,864.5 | 105,153.2 | 127,292.4 |
| Revenue Growth, % | 0 | -25.92 | 50.97 | 17.01 | 42.16 | 21.05 | 21.05 | 21.05 | 21.05 | 21.05 |
| EBITDA | 6,921.3 | 4,441.1 | 7,581.3 | 10,226.2 | 13,618.1 | 15,687.1 | 18,990.0 | 22,988.1 | 27,828.1 | 33,687.1 |
| EBITDA, % | 26.3 | 22.78 | 25.75 | 29.69 | 27.81 | 26.46 | 26.46 | 26.46 | 26.46 | 26.46 |
| Depreciation | 1,920.4 | 2,369.3 | 3,505.4 | 3,145.8 | 3,020.9 | 5,531.2 | 6,695.7 | 8,105.5 | 9,812.0 | 11,877.8 |
| Depreciation, % | 7.3 | 12.15 | 11.91 | 9.13 | 6.17 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 |
| EBIT | 5,000.9 | 2,071.8 | 4,075.9 | 7,080.4 | 10,597.2 | 10,156.0 | 12,294.2 | 14,882.7 | 18,016.1 | 21,809.3 |
| EBIT, % | 19 | 10.62 | 13.85 | 20.56 | 21.64 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 |
| Total Cash | 3,234.5 | 5,483.6 | 14,208.8 | 16,078.5 | 18,949.5 | 20,634.4 | 24,978.8 | 30,237.9 | 36,604.2 | 44,311.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,359.0 | 5,285.2 | 5,045.1 | 4,626.3 | 5,238.1 | 10,068.7 | 12,188.6 | 14,754.8 | 17,861.3 | 21,621.9 |
| Account Receivables, % | 16.56 | 27.1 | 17.14 | 13.43 | 10.7 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 |
| Inventories | 52,093.6 | 59,019.7 | 62,228.0 | 73,273.1 | 77,358.8 | 59,276.5 | 71,756.7 | 86,864.5 | 105,153.2 | 127,292.4 |
| Inventories, % | 197.91 | 302.67 | 211.38 | 212.72 | 157.98 | 100 | 100 | 100 | 100 | 100 |
| Accounts Payable | 5,004.9 | 5,769.6 | 6,490.8 | 7,346.7 | 7,600.7 | 12,744.6 | 15,427.9 | 18,676.1 | 22,608.3 | 27,368.2 |
| Accounts Payable, % | 19.01 | 29.59 | 22.05 | 21.33 | 15.52 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 |
| Capital Expenditure | -7,414.5 | -4,953.6 | -2,084.7 | -3,227.0 | -2,685.5 | -8,951.5 | -10,836.2 | -13,117.7 | -15,879.5 | -19,222.8 |
| Capital Expenditure, % | -28.17 | -25.4 | -7.08 | -9.37 | -5.48 | -15.1 | -15.1 | -15.1 | -15.1 | -15.1 |
| Tax Rate, % | 20.59 | 20.59 | 20.59 | 20.59 | 20.59 | 20.59 | 20.59 | 20.59 | 20.59 | 20.59 |
| EBITAT | 4,047.2 | 767.1 | -22,431.0 | 7,422.2 | 8,415.6 | 6,040.2 | 7,311.9 | 8,851.3 | 10,714.9 | 12,970.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -52,894.6 | -8,904.8 | -23,257.3 | -2,429.4 | 4,307.5 | 21,015.4 | -8,745.4 | -10,586.7 | -12,815.6 | -15,513.9 |
| WACC, % | 8.09 | 7.35 | 6.72 | 8.41 | 8.07 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -16,703.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -16,134 | |||||||||
| Terminal Value | -432,806 | |||||||||
| Present Terminal Value | -298,300 | |||||||||
| Enterprise Value | -315,004 | |||||||||
| Net Debt | 48,957 | |||||||||
| Equity Value | -363,961 | |||||||||
| Diluted Shares Outstanding, MM | 232 | |||||||||
| Equity Value Per Share | -1,572.18 |
What You Will Receive
- Authentic Brigade Data: Preloaded financial metrics – from revenue to EBIT – sourced from real and forecasted figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) including WACC, growth %, and tax rates.
- Real-Time Valuation Adjustments: Automatic recalculations to evaluate the impact of changes on Brigade Enterprises Limited’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from scratch while ensuring accuracy and adaptability.
Key Features of Brigade Enterprises Limited (BRIGADENS)
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA percentage, and capital expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other financial metrics.
- High Precision Accuracy: Leverages Brigade Enterprises' actual financial data for realistic valuation assessments.
- Effortless Scenario Analysis: Easily evaluate various assumptions and assess their impact on outcomes.
- Efficiency Boost: Remove the necessity of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-entered Brigade Enterprises Limited (BRIGADENS) data (historical and projected).
- Step 3: Modify key assumptions (highlighted in yellow) based on your analysis.
- Step 4: Observe automatic recalculations for Brigade Enterprises Limited’s (BRIGADENS) intrinsic value.
- Step 5: Utilize the outputs for your investment decisions or reporting purposes.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and consultants in the field.
- Accurate Data: Brigade Enterprises Limited's historical and projected financials preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Concise Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance makes it easy to navigate the process.
Who Can Benefit from Brigade Enterprises Limited (BRIGADENS)?
- Finance Students: Master valuation techniques and apply them to real-world data.
- Academics: Integrate advanced models into your teaching or research endeavors.
- Investors: Validate your assumptions and evaluate valuation outcomes for Brigade Enterprises Limited (BRIGADENS) stock.
- Analysts: Enhance your efficiency with a customizable DCF model that’s ready to use.
- Small Business Owners: Understand the analysis of large public companies like Brigade Enterprises Limited (BRIGADENS).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Brigade Enterprises Limited (BRIGADENS) historical data and projections, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A designated sheet for the Weighted Average Cost of Capital (WACC), incorporating essential parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
- Key Ratios: Features profitability, leverage, and efficiency ratios for Brigade Enterprises Limited (BRIGADENS).
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for easy result analysis.
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.