|
Hindalco Industries Limited (Hindalco.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
Hindalco Industries Limited (HINDALCO.NS) Bundle
Stürzen Sie Ihre Analyse und verbessern Sie die Präzision mit unseren (Hindalcons) DCF -Taschenrechner! Mit der Verwendung von Real Hindalco Industries Limited Data und anpassbaren Annahmen ermöglicht dieses Tool Sie, genau wie ein erfahrener Investor prognostiziert, bewertet und value (Hindalcons).
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 | 1,310,090.0 | 1,937,560.0 | 2,232,020.0 | 2,148,070.0 | 2,384,960.0 | 2,804,471.6 | 3,297,774.8 | 3,877,849.4 | 4,559,958.5 | 5,362,049.7 |
| Revenue Growth, % | 0 | 47.9 | 15.2 | -3.76 | 11.03 | 17.59 | 17.59 | 17.59 | 17.59 | 17.59 |
| EBITDA | 180,930.0 | 295,240.0 | 239,290.0 | 253,890.0 | 327,880.0 | 366,467.4 | 430,928.6 | 506,728.4 | 595,861.4 | 700,672.7 |
| EBITDA, % | 13.81 | 15.24 | 10.72 | 11.82 | 13.75 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 |
| Depreciation | 66,270.0 | 67,280.0 | 70,860.0 | 75,210.0 | 78,810.0 | 103,828.7 | 122,092.1 | 143,567.9 | 168,821.4 | 198,516.8 |
| Depreciation, % | 5.06 | 3.47 | 3.17 | 3.5 | 3.3 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| EBIT | 114,660.0 | 227,960.0 | 168,430.0 | 178,680.0 | 249,070.0 | 262,638.7 | 308,836.5 | 363,160.5 | 427,040.0 | 502,155.8 |
| EBIT, % | 8.75 | 11.77 | 7.55 | 8.32 | 10.44 | 9.36 | 9.36 | 9.36 | 9.36 | 9.36 |
| Total Cash | 180,850.0 | 228,280.0 | 213,320.0 | 181,410.0 | 213,780.0 | 294,763.5 | 346,612.0 | 407,580.7 | 479,273.6 | 563,577.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 129,590.0 | 210,760.0 | 162,140.0 | 164,040.0 | 198,340.0 | 246,717.6 | 290,114.9 | 341,145.8 | 401,152.9 | 471,715.2 |
| Account Receivables, % | 9.89 | 10.88 | 7.26 | 7.64 | 8.32 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 |
| Inventories | 306,680.0 | 444,830.0 | 429,580.0 | 408,120.0 | 488,010.0 | 589,359.4 | 693,027.0 | 814,929.6 | 958,274.7 | 1,126,834.1 |
| Inventories, % | 23.41 | 22.96 | 19.25 | 19 | 20.46 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 |
| Accounts Payable | 240,350.0 | 369,400.0 | 320,340.0 | 344,440.0 | 406,320.0 | 475,834.3 | 559,533.0 | 657,954.2 | 773,687.5 | 909,778.2 |
| Accounts Payable, % | 18.35 | 19.07 | 14.35 | 16.03 | 17.04 | 16.97 | 16.97 | 16.97 | 16.97 | 16.97 |
| Capital Expenditure | -55,650.0 | -54,260.0 | -98,420.0 | -157,280.0 | -206,490.0 | -153,896.0 | -180,966.2 | -212,797.9 | -250,228.8 | -294,243.7 |
| Capital Expenditure, % | -4.25 | -2.8 | -4.41 | -7.32 | -8.66 | -5.49 | -5.49 | -5.49 | -5.49 | -5.49 |
| Tax Rate, % | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 |
| EBITAT | 50,520.0 | 159,900.4 | 128,437.3 | 129,495.8 | 178,420.1 | 175,741.3 | 206,653.9 | 243,004.1 | 285,748.2 | 336,011.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -134,780.0 | 82,650.4 | 115,687.3 | 91,085.8 | -1,569.9 | 45,461.3 | 84,413.6 | 99,261.9 | 116,721.9 | 137,253.1 |
| WACC, % | 6.71 | 7.13 | 7.22 | 7.16 | 7.15 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 383,266.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 139,998 | |||||||||
| Terminal Value | 2,759,052 | |||||||||
| Present Terminal Value | 1,960,365 | |||||||||
| Enterprise Value | 2,343,631 | |||||||||
| Net Debt | 547,960 | |||||||||
| Equity Value | 1,795,671 | |||||||||
| Diluted Shares Outstanding, MM | 2,225 | |||||||||
| Equity Value Per Share | 806.99 |
What You Can Expect
- Genuine Hindalco Data: Preloaded financials – including revenue and EBIT – derived from real and projected figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Real-Time Valuation Adjustments: Automatic updates to evaluate how changes affect Hindalco’s fair value.
- Flexible Excel Template: Designed for easy modifications, scenario analysis, and comprehensive forecasting.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Key Features
- Authentic HINDALCO Data: Pre-loaded with Hindalco’s historical financial performance and future projections.
- Customizable Inputs: Modify parameters such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic recalibration of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation results.
- User-Friendly Interface: Intuitive, organized design suitable for both experts and novices.
How It Functions
- Download the Template: Gain immediate access to the Excel-based HINDALCONS DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, profit margins, and other variables.
- Get Instant Calculations: The model automatically recalculates Hindalco's intrinsic value.
- Explore Scenarios: Test various assumptions to assess potential changes in valuation.
- Analyze and Make Decisions: Leverage the results to inform your investment or financial strategies.
Why Choose This Calculator for Hindalco Industries Limited (HINDALCONS)?
- All-in-One Tool: Offers DCF, WACC, and financial ratio analyses in a single platform.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Hindalco Industries Limited.
- Preloaded Information: Historical and projected data provide reliable starting points for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Hindalco Industries Limited.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for analyzing portfolios.
- Corporate Finance Departments: Assess valuation scenarios to inform strategic decision-making.
- Financial Consultants and Advisors: Deliver precise valuation insights for Hindalco Industries Limited (HINDALCONS) to your clients.
- Students and Educators: Utilize real-world data to enhance financial modeling skills in an academic setting.
- Industry Enthusiasts: Gain insights into how companies like Hindalco are valued within the market.
What the Template Includes
- Pre-Populated Information: Contains Hindalco Industries Limited's historical financial data and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC with custom parameters.
- Essential Financial Ratios: Evaluate Hindalco's profitability, operational efficiency, and leverage.
- Customizable Parameters: Easily modify revenue growth, margins, and tax rates.
- Intuitive Dashboard: Visual displays and tables summarizing key valuation metrics.
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.