Hatsun Agro Product Limited (HATSUNNS) DCF Valuation

Hatsun Agro Product Limited (Hatsun.NS) DCF -Bewertung

IN | Consumer Defensive | Packaged Foods | NSE
Hatsun Agro Product Limited (HATSUNNS) DCF Valuation
  • ✓ 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

Hatsun Agro Product Limited (HATSUN.NS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Verbessern Sie Ihre Anlagestrategien mit dem DCF -Taschenrechner des Hatsun Agro Product Limited (Hatsunns)! Erforschen Sie reale Finanzdaten für Hatsun, passen Sie Wachstumsprojektionen und -kosten an und beobachten Sie sofort, wie sich diese Veränderungen auf den inneren Wert von Hatsun Agro auswirken.


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 53,002.5 55,622.7 63,535.1 72,469.7 79,904.0 88,591.5 98,223.6 108,902.8 120,743.2 133,870.9
Revenue Growth, % 0 4.94 14.23 14.06 10.26 10.87 10.87 10.87 10.87 10.87
EBITDA 5,587.3 8,041.3 7,311.3 7,120.0 9,215.6 10,252.5 11,367.2 12,603.1 13,973.3 15,492.5
EBITDA, % 10.54 14.46 11.51 9.82 11.53 11.57 11.57 11.57 11.57 11.57
Depreciation 2,964.8 2,950.0 3,107.7 3,615.2 4,094.9 4,589.4 5,088.4 5,641.6 6,255.0 6,935.1
Depreciation, % 5.59 5.3 4.89 4.99 5.12 5.18 5.18 5.18 5.18 5.18
EBIT 2,622.4 5,091.3 4,203.5 3,504.7 5,120.7 5,663.1 6,278.8 6,961.4 7,718.3 8,557.5
EBIT, % 4.95 9.15 6.62 4.84 6.41 6.39 6.39 6.39 6.39 6.39
Total Cash 437.4 377.6 379.3 619.6 516.7 638.3 707.7 784.7 870.0 964.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 145.5 90.7 77.8 78.0 100.6
Account Receivables, % 0.27454 0.16314 0.12242 0.10765 0.12587
Inventories 3,739.6 5,697.7 6,091.7 5,762.5 14,523.2 9,393.2 10,414.5 11,546.8 12,802.2 14,194.1
Inventories, % 7.06 10.24 9.59 7.95 18.18 10.6 10.6 10.6 10.6 10.6
Accounts Payable 1,420.6 1,400.2 1,465.9 1,845.0 1,883.3 2,198.4 2,437.5 2,702.5 2,996.3 3,322.1
Accounts Payable, % 2.68 2.52 2.31 2.55 2.36 2.48 2.48 2.48 2.48 2.48
Capital Expenditure -5,463.0 -4,166.1 -5,927.0 -4,711.7 -5,352.8 -7,145.1 -7,922.0 -8,783.3 -9,738.2 -10,797.0
Capital Expenditure, % -10.31 -7.49 -9.33 -6.5 -6.7 -8.07 -8.07 -8.07 -8.07 -8.07
Tax Rate, % 25.32 25.32 25.32 25.32 25.32 25.32 25.32 25.32 25.32 25.32
EBITAT 1,882.6 3,444.3 2,919.7 2,588.6 3,824.4 4,048.4 4,488.6 4,976.6 5,517.7 6,117.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,080.0 304.3 -214.8 2,200.2 -6,178.5 6,897.8 857.5 950.7 1,054.1 1,168.7
WACC, % 5.56 5.53 5.54 5.57 5.58 5.55 5.55 5.55 5.55 5.55
PV UFCF
SUM PV UFCF 9,853.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,215
Terminal Value 78,171
Present Terminal Value 59,656
Enterprise Value 69,510
Net Debt 26,476
Equity Value 43,034
Diluted Shares Outstanding, MM 223
Equity Value Per Share 193.20

Benefits You Will Receive

  • Pre-Filled Financial Model: Utilize Hatsun Agro Product Limited's actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other vital parameters.
  • Immediate Calculations: Real-time updates ensure you see changes reflected instantly.
  • Professional-Grade Template: A polished Excel file crafted for robust valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for thorough forecasts across multiple uses.

Key Features

  • Pre-Loaded Data: Hatsun Agro Product Limited’s (HATSUNNS) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Watch the intrinsic value of Hatsun Agro Product Limited (HATSUNNS) recalculate in real-time.
  • Clear Visual Outputs: Dashboard charts exhibit valuation results and essential metrics.
  • Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.

How It Functions

  1. Step 1: Download the Excel template.
  2. Step 2: Examine Hatsun Agro Product Limited's pre-filled financial data and projections.
  3. Step 3: Adjust key variables such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify the inputs.
  5. Step 5: Evaluate the results and utilize them for making informed investment choices.

Why Choose This Calculator?

  • User-Friendly Interface: Perfectly tailored for both novices and seasoned professionals.
  • Customizable Parameters: Effortlessly adjust inputs to suit your specific analysis needs.
  • Real-Time Feedback: Observe immediate updates to Hatsun Agro Product Limited's (HATSUNNS) valuation as you make changes.
  • Pre-Configured Data: Comes loaded with Hatsun’s actual financial figures for swift evaluations.
  • Endorsed by Experts: Favored by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Investors: Evaluate Hatsun Agro Product Limited’s (HATSUNNS) valuation prior to making stock trades.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
  • Startup Founders: Understand the valuation methods applied to leading firms like Hatsun Agro Product Limited.
  • Consultants: Provide clients with comprehensive valuation reports based on Hatsun Agro Product Limited.
  • Students and Educators: Utilize real-time data to learn and teach valuation strategies effectively.

Contents of the Template

  • Preloaded HATSUNNS Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: High-quality sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells available for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios 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.

Es wurden keine passenden Produkte gefunden.