|
Craftsman Automation Limited (Craftsman.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
Craftsman Automation Limited (CRAFTSMAN.NS) Bundle
Egal, ob Sie ein Investor oder Analyst sind, dieser DCF-Taschenrechner für Craftsman Automation Limited (Craftsmanns) ist Ihr Anlaufwerk für eine genaue Bewertung. Mit echten Daten von Craftsman Automation Limited, können Sie Prognosen anpassen und die Ergebnisse in Echtzeit beobachten.
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 | 15,362.6 | 21,938.5 | 31,826.0 | 44,205.3 | 56,448.6 | 57,531.4 | 58,635.0 | 59,759.7 | 60,906.0 | 62,074.3 |
| Revenue Growth, % | 0 | 42.8 | 45.07 | 38.9 | 27.7 | 1.92 | 1.92 | 1.92 | 1.92 | 1.92 |
| EBITDA | 4,482.4 | 5,361.4 | 6,801.7 | 8,927.1 | 8,331.4 | 12,650.1 | 12,892.8 | 13,140.1 | 13,392.2 | 13,649.0 |
| EBITDA, % | 29.18 | 24.44 | 21.37 | 20.19 | 14.76 | 21.99 | 21.99 | 21.99 | 21.99 | 21.99 |
| Depreciation | 1,897.1 | 2,087.3 | 2,204.1 | 2,776.9 | 3,474.5 | 4,743.5 | 4,834.5 | 4,927.3 | 5,021.8 | 5,118.1 |
| Depreciation, % | 12.35 | 9.51 | 6.93 | 6.28 | 6.16 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| EBIT | 2,585.3 | 3,274.1 | 4,597.6 | 6,150.2 | 4,856.9 | 7,906.6 | 8,058.3 | 8,212.8 | 8,370.4 | 8,530.9 |
| EBIT, % | 16.83 | 14.92 | 14.45 | 13.91 | 8.6 | 13.74 | 13.74 | 13.74 | 13.74 | 13.74 |
| Total Cash | 351.5 | 297.1 | 273.3 | 641.5 | 1,232.3 | 936.1 | 954.0 | 972.3 | 991.0 | 1,010.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,409.9 | 2,994.2 | 5,378.0 | 5,805.8 | 9,205.9 | 8,707.4 | 8,874.4 | 9,044.7 | 9,218.2 | 9,395.0 |
| Account Receivables, % | 15.69 | 13.65 | 16.9 | 13.13 | 16.31 | 15.14 | 15.14 | 15.14 | 15.14 | 15.14 |
| Inventories | 4,056.4 | 6,264.1 | 8,360.1 | 10,408.2 | 13,320.5 | 14,770.4 | 15,053.7 | 15,342.5 | 15,636.8 | 15,936.7 |
| Inventories, % | 26.4 | 28.55 | 26.27 | 23.55 | 23.6 | 25.67 | 25.67 | 25.67 | 25.67 | 25.67 |
| Accounts Payable | 3,521.6 | 4,625.6 | 7,116.2 | 8,006.4 | 13,343.3 | 12,440.3 | 12,678.9 | 12,922.1 | 13,170.0 | 13,422.6 |
| Accounts Payable, % | 22.92 | 21.08 | 22.36 | 18.11 | 23.64 | 21.62 | 21.62 | 21.62 | 21.62 | 21.62 |
| Capital Expenditure | -992.8 | -2,128.9 | -3,452.5 | -6,290.5 | -9,916.0 | -6,767.0 | -6,896.8 | -7,029.1 | -7,163.9 | -7,301.3 |
| Capital Expenditure, % | -6.46 | -9.7 | -10.85 | -14.23 | -17.57 | -11.76 | -11.76 | -11.76 | -11.76 | -11.76 |
| Tax Rate, % | 27.84 | 27.84 | 27.84 | 27.84 | 27.84 | 27.84 | 27.84 | 27.84 | 27.84 | 27.84 |
| EBITAT | 1,692.0 | 2,121.2 | 3,218.8 | 4,210.9 | 3,504.6 | 5,390.2 | 5,493.6 | 5,599.0 | 5,706.4 | 5,815.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -348.4 | 391.6 | -18.8 | -888.4 | -3,912.4 | 1,512.4 | 3,219.7 | 3,281.4 | 3,344.4 | 3,408.5 |
| WACC, % | 4.94 | 4.93 | 4.99 | 4.98 | 5.02 | 4.97 | 4.97 | 4.97 | 4.97 | 4.97 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 12,627.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 3,545 | |||||||||
| Terminal Value | 364,275 | |||||||||
| Present Terminal Value | 285,785 | |||||||||
| Enterprise Value | 298,412 | |||||||||
| Net Debt | 22,426 | |||||||||
| Equity Value | 275,986 | |||||||||
| Diluted Shares Outstanding, MM | 23 | |||||||||
| Equity Value Per Share | 11,869.37 |
What You Will Receive
- Authentic CRAFTSMANNS Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Craftsman Automation's future performance.
- User-Friendly Design: Designed for professionals while remaining accessible for novices.
Key Features
- Pre-Loaded Data: Craftsman Automation Limited’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Watch Craftsman Automation Limited's intrinsic value recalculate in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Operates
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-loaded Craftsman Automation Limited (CRAFTSMANNS) data (historical and future projections).
- Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic recalculation of Craftsman Automation Limited’s (CRAFTSMANNS) intrinsic value.
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Choose This Calculator for Craftsman Automation Limited (CRAFTSMANNS)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
- Accurate Financial Data: Craftsman Automation’s historical and projected financials integrated for precision.
- Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Comprehensive step-by-step instructions lead you through the calculations.
Who Can Benefit from This Product?
- Investors: Effectively assess the fair value of Craftsman Automation Limited (CRAFTSMANNS) prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for in-depth financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Learn from the financial modeling practices employed by leading firms.
- Educators: Employ it as a resource to illustrate valuation techniques in the classroom.
Contents of the Template
- Pre-Filled Data: Features Craftsman Automation Limited’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for WACC calculations based on user-defined inputs.
- Key Financial Ratios: Evaluate Craftsman Automation’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Interactive Dashboard: Visuals and tables summarizing essential 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.