|
Einfach limited (justdial.ns) dcf bewerten
IN | Communication Services | Internet Content & Information | 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
Just Dial Limited (JUSTDIAL.NS) Bundle
Möchten Sie nur den inneren Wert von Dial Limited beurteilen? Unser (JustDialns) DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Anlagestrategien verbessern können.
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 | 9,531.1 | 6,751.8 | 6,469.5 | 8,447.6 | 10,429.1 | 10,968.6 | 11,535.9 | 12,132.6 | 12,760.2 | 13,420.3 |
| Revenue Growth, % | 0 | -29.16 | -4.18 | 30.58 | 23.46 | 5.17 | 5.17 | 5.17 | 5.17 | 5.17 |
| EBITDA | 4,126.3 | 3,043.7 | 1,200.0 | 2,276.6 | 5,220.2 | 4,034.8 | 4,243.5 | 4,463.0 | 4,693.9 | 4,936.7 |
| EBITDA, % | 43.29 | 45.08 | 18.55 | 26.95 | 50.05 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 |
| Depreciation | 520.7 | 423.3 | 298.7 | 321.6 | 461.7 | 539.3 | 567.2 | 596.5 | 627.4 | 659.8 |
| Depreciation, % | 5.46 | 6.27 | 4.62 | 3.81 | 4.43 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| EBIT | 3,605.6 | 2,620.4 | 901.3 | 1,955.0 | 4,758.5 | 3,495.5 | 3,676.3 | 3,866.5 | 4,066.5 | 4,276.8 |
| EBIT, % | 37.83 | 38.81 | 13.93 | 23.14 | 45.63 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 |
| Total Cash | 563.7 | 615.2 | 34,878.7 | 40,778.9 | 46,253.7 | 6,910.8 | 7,268.2 | 7,644.2 | 8,039.6 | 8,455.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -132.7 | -85.1 | -20.0 | -134.2 | .0 | -99.8 | -105.0 | -110.4 | -116.1 | -122.1 |
| Inventories, % | -1.39 | -1.26 | -0.30914 | -1.59 | 0 | -0.91009 | -0.91009 | -0.91009 | -0.91009 | -0.91009 |
| Accounts Payable | 245.4 | 146.5 | 145.8 | 152.6 | 134.5 | 221.4 | 232.9 | 244.9 | 257.6 | 270.9 |
| Accounts Payable, % | 2.57 | 2.17 | 2.25 | 1.81 | 1.29 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 |
| Capital Expenditure | -21.9 | -39.7 | -145.8 | -5,003.0 | -109.8 | -1,389.7 | -1,461.6 | -1,537.2 | -1,616.7 | -1,700.3 |
| Capital Expenditure, % | -0.22977 | -0.58799 | -2.25 | -59.22 | -1.05 | -12.67 | -12.67 | -12.67 | -12.67 | -12.67 |
| Tax Rate, % | 22.21 | 22.21 | 22.21 | 22.21 | 22.21 | 22.21 | 22.21 | 22.21 | 22.21 | 22.21 |
| EBITAT | 2,792.1 | 2,203.8 | 766.5 | 1,693.6 | 3,701.5 | 2,873.3 | 3,021.9 | 3,178.2 | 3,342.6 | 3,515.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,669.0 | 2,440.9 | 853.6 | -2,866.8 | 3,901.1 | 2,209.7 | 2,144.2 | 2,255.1 | 2,371.7 | 2,494.4 |
| WACC, % | 7.89 | 7.9 | 7.9 | 7.9 | 7.89 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,140.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,594 | |||||||||
| Terminal Value | 66,550 | |||||||||
| Present Terminal Value | 45,507 | |||||||||
| Enterprise Value | 54,648 | |||||||||
| Net Debt | 676 | |||||||||
| Equity Value | 53,971 | |||||||||
| Diluted Shares Outstanding, MM | 85 | |||||||||
| Equity Value Per Share | 634.58 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-loaded financial data for Just Dial Limited (JUSTDIALNS).
- Accurate Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust assumptions regarding revenue growth, EBITDA percentages, and WACC with ease.
- Real-Time Calculations: Instantly observe how your adjustments affect Just Dial Limited’s (JUSTDIALNS) valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts alike.
- User-Friendly Interface: Organized for straightforward navigation, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life JUSTDIAL Financials: Pre-filled historical and projected data for Just Dial Limited (JUSTDIALNS).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Just Dial's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Just Dial's valuation immediately after making adjustments.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Just Dial Limited (JUSTDIALNS).
- Step 2: Review the pre-filled financial data and forecasts for Just Dial Limited (JUSTDIALNS).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you alter assumptions.
- Step 5: Evaluate the outputs and leverage the findings for your investment strategies.
Why Choose This Calculator for Just Dial Limited (JUSTDIALNS)?
- Accurate Data: Utilize real Just Dial financials for trustworthy valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from square one.
- Professional-Grade Tool: Ideal for investors, analysts, and consultants.
- User-Friendly: Intuitive design and clear step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately assess the fair value of Just Dial Limited (JUSTDIALNS) before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis related to Just Dial Limited (JUSTDIALNS).
- Consultants: Easily modify the template for valuation reports tailored to clients interested in Just Dial Limited (JUSTDIALNS).
- Entrepreneurs: Discover financial modeling techniques employed by leading companies like Just Dial Limited (JUSTDIALNS).
- Educators: Implement it as a teaching aid to illustrate valuation methodologies in relation to Just Dial Limited (JUSTDIALNS).
Contents of the Template
- Historical Data: Comprises Just Dial Limited's past financial performances and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for determining Just Dial Limited’s intrinsic value.
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential parameters such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Just Dial Limited’s financial data.
- Interactive Dashboard: Dynamically visualize valuation outcomes and future projections.
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.