|
Dodla Dairy Limited (Dodla.NS) DCF -Bewertung
IN | Consumer Defensive | Food Distribution | 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
Dodla Dairy Limited (DODLA.NS) Bundle
Entdecken Sie den tatsächlichen Wert von Dodla Dairy Limited mit unserem DCF-Taschenrechner von Professional Grade! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und beurteilen Sie, wie sich Änderungen auf die Bewertung von Dodla Dairy Limited auswirken - alles innerhalb einer einzigen Excel -Vorlage.
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 | 21,385.7 | 19,431.2 | 22,422.1 | 28,120.3 | 31,254.7 | 34,599.9 | 38,303.1 | 42,402.8 | 46,941.2 | 51,965.4 |
| Revenue Growth, % | 0 | -9.14 | 15.39 | 25.41 | 11.15 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
| EBITDA | 1,465.1 | 2,497.6 | 2,253.6 | 2,152.0 | 3,167.3 | 3,289.9 | 3,642.0 | 4,031.8 | 4,463.3 | 4,941.0 |
| EBITDA, % | 6.85 | 12.85 | 10.05 | 7.65 | 10.13 | 9.51 | 9.51 | 9.51 | 9.51 | 9.51 |
| Depreciation | 491.9 | 507.3 | 523.5 | 612.3 | 700.7 | 807.2 | 893.6 | 989.2 | 1,095.1 | 1,212.3 |
| Depreciation, % | 2.3 | 2.61 | 2.33 | 2.18 | 2.24 | 2.33 | 2.33 | 2.33 | 2.33 | 2.33 |
| EBIT | 973.2 | 1,990.3 | 1,730.1 | 1,539.7 | 2,466.6 | 2,482.7 | 2,748.4 | 3,042.5 | 3,368.2 | 3,728.7 |
| EBIT, % | 4.55 | 10.24 | 7.72 | 5.48 | 7.89 | 7.18 | 7.18 | 7.18 | 7.18 | 7.18 |
| Total Cash | 802.1 | 1,845.9 | 2,384.0 | 3,200.5 | 2,866.2 | 3,074.9 | 3,404.0 | 3,768.3 | 4,171.6 | 4,618.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 120.9 | 92.3 | 79.2 | 145.0 | 105.1 | 155.3 | 172.0 | 190.4 | 210.8 | 233.3 |
| Account Receivables, % | 0.56514 | 0.47475 | 0.35309 | 0.51571 | 0.33617 | 0.44897 | 0.44897 | 0.44897 | 0.44897 | 0.44897 |
| Inventories | 1,201.7 | 961.7 | 1,209.9 | 1,199.2 | 3,891.8 | 2,261.5 | 2,503.6 | 2,771.5 | 3,068.1 | 3,396.5 |
| Inventories, % | 5.62 | 4.95 | 5.4 | 4.26 | 12.45 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 |
| Accounts Payable | 782.2 | 864.7 | 654.8 | 1,269.0 | 1,483.9 | 1,404.0 | 1,554.2 | 1,720.6 | 1,904.7 | 2,108.6 |
| Accounts Payable, % | 3.66 | 4.45 | 2.92 | 4.51 | 4.75 | 4.06 | 4.06 | 4.06 | 4.06 | 4.06 |
| Capital Expenditure | -953.0 | -573.5 | -717.5 | -1,084.6 | -1,065.5 | -1,236.9 | -1,369.2 | -1,515.8 | -1,678.0 | -1,857.6 |
| Capital Expenditure, % | -4.46 | -2.95 | -3.2 | -3.86 | -3.41 | -3.57 | -3.57 | -3.57 | -3.57 | -3.57 |
| Tax Rate, % | 31.61 | 31.61 | 31.61 | 31.61 | 31.61 | 31.61 | 31.61 | 31.61 | 31.61 | 31.61 |
| EBITAT | 592.8 | 1,346.4 | 1,387.9 | 1,240.0 | 1,687.0 | 1,776.2 | 1,966.3 | 2,176.7 | 2,409.7 | 2,667.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -408.7 | 1,631.3 | 749.0 | 1,326.7 | -1,115.6 | 2,846.6 | 1,382.2 | 1,530.2 | 1,693.9 | 1,875.2 |
| WACC, % | 5.3 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 8,085.1 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,941 | |||||||||
| Terminal Value | 107,350 | |||||||||
| Present Terminal Value | 82,889 | |||||||||
| Enterprise Value | 90,974 | |||||||||
| Net Debt | -576 | |||||||||
| Equity Value | 91,550 | |||||||||
| Diluted Shares Outstanding, MM | 60 | |||||||||
| Equity Value Per Share | 1,523.73 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financial data for Dodla Dairy Limited (DODLANS).
- Actual Market Data: Historical performance metrics and prospective estimates (highlighted in the yellow cells).
- Adjustable Forecasting: Modify key assumptions such as revenue growth, EBITDA%, and WACC.
- Instant Calculations: Quickly assess how your inputs affect the valuation of Dodla Dairy Limited.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and user-friendliness, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life DODLANS Financials: Pre-filled historical and projected data for Dodla Dairy Limited.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Dodla Dairy’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Dodla Dairy’s valuation instantly after making adjustments.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Dodla Dairy Limited's (DODLANS) data.
- Step 2: Review the populated sheets to familiarize yourself with the key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Obtain immediate insights with recalculated results, including Dodla Dairy's (DODLANS) intrinsic value.
- Step 5: Utilize the outputs to make informed investment choices or to create comprehensive reports.
Why Choose This Calculator for Dodla Dairy Limited (DODLANS)?
- Designed for Industry Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
- Comprehensive Financial Data: Dodla Dairy's historical and forecasted financial information preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Concise Results: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance makes the process simple and straightforward.
Who Can Benefit from Dodla Dairy Limited (DODLANS)?
- Investors: Make informed choices with a robust valuation tool tailored for the dairy sector.
- Financial Analysts: Enhance efficiency with a customizable DCF model designed for dairy industry analysis.
- Consultants: Effortlessly modify the template for presentations or reports focused on Dodla Dairy Limited (DODLANS).
- Dairy Enthusiasts: Expand your knowledge of valuation methodologies through industry-specific examples.
- Educators and Students: Utilize it as a hands-on resource in finance and dairy-related studies.
Contents of the Dodla Dairy Limited Template
- Preloaded DODLANS Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade spreadsheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth rates, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial statements for in-depth analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.