|
Linde India Limited (Lindeindia.NS) DCF -Bewertung
IN | Basic Materials | Chemicals - Specialty | 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
Linde India Limited (LINDEINDIA.NS) Bundle
Optimieren Sie Ihre Zeit und verbessern Sie die Präzision mit unserem (Lindeindians) DCF -Taschenrechner! Mit der Verwendung der tatsächlichen Daten von Linde India Limited Daten und anpassbaren Annahmen ermöglicht dieses Tool Sie, Linde India Limited Limited Limited wie ein erfahrener Investor zu prognostizieren, zu analysieren und zu bewerten.
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 | 17,613.1 | 14,706.0 | 21,115.4 | 26,012.6 | 27,683.8 | 31,607.7 | 36,087.7 | 41,202.7 | 47,042.8 | 53,710.5 |
| Revenue Growth, % | 0 | -16.51 | 43.58 | 23.19 | 6.42 | 14.17 | 14.17 | 14.17 | 14.17 | 14.17 |
| EBITDA | 4,335.4 | 4,091.8 | 6,079.0 | 6,274.1 | 7,102.0 | 8,281.3 | 9,455.1 | 10,795.2 | 12,325.3 | 14,072.3 |
| EBITDA, % | 24.61 | 27.82 | 28.79 | 24.12 | 25.65 | 26.2 | 26.2 | 26.2 | 26.2 | 26.2 |
| Depreciation | 1,772.5 | 1,760.0 | 1,813.7 | 1,998.5 | 2,009.4 | 2,880.2 | 3,288.5 | 3,754.6 | 4,286.8 | 4,894.4 |
| Depreciation, % | 10.06 | 11.97 | 8.59 | 7.68 | 7.26 | 9.11 | 9.11 | 9.11 | 9.11 | 9.11 |
| EBIT | 2,562.9 | 2,331.8 | 4,265.3 | 4,275.6 | 5,092.5 | 5,401.0 | 6,166.6 | 7,040.6 | 8,038.5 | 9,177.9 |
| EBIT, % | 14.55 | 15.86 | 20.2 | 16.44 | 18.4 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 |
| Total Cash | 2,527.9 | 3,375.7 | 9,854.1 | 11,866.1 | 9,825.8 | 10,435.9 | 11,915.0 | 13,603.9 | 15,532.1 | 17,733.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 4,884.8 | .0 | .0 | 7,449.1 | 3,800.8 | 4,339.5 | 4,954.6 | 5,656.8 | 6,458.6 |
| Account Receivables, % | 0 | 33.22 | 0 | 0 | 26.91 | 12.02 | 12.02 | 12.02 | 12.02 | 12.02 |
| Inventories | 654.1 | 685.9 | 691.0 | 1,651.2 | 1,823.3 | 1,554.1 | 1,774.4 | 2,025.9 | 2,313.0 | 2,640.9 |
| Inventories, % | 3.71 | 4.66 | 3.27 | 6.35 | 6.59 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| Accounts Payable | 3,549.8 | 4,339.1 | 5,792.9 | 5,451.6 | 6,243.4 | 7,624.1 | 8,704.7 | 9,938.5 | 11,347.2 | 12,955.5 |
| Accounts Payable, % | 20.15 | 29.51 | 27.43 | 20.96 | 22.55 | 24.12 | 24.12 | 24.12 | 24.12 | 24.12 |
| Capital Expenditure | -833.2 | -704.5 | -1,367.1 | -2,905.3 | -5,716.8 | -3,022.7 | -3,451.1 | -3,940.2 | -4,498.7 | -5,136.4 |
| Capital Expenditure, % | -4.73 | -4.79 | -6.47 | -11.17 | -20.65 | -9.56 | -9.56 | -9.56 | -9.56 | -9.56 |
| Tax Rate, % | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 |
| EBITAT | 1,839.9 | 1,540.9 | 3,099.9 | 3,901.6 | 3,870.6 | 4,081.1 | 4,659.6 | 5,320.0 | 6,074.1 | 6,935.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 5,675.0 | -1,531.1 | 9,879.9 | 1,693.3 | -6,666.1 | 9,236.9 | 4,818.6 | 5,501.6 | 6,281.4 | 7,171.7 |
| WACC, % | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 27,673.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 7,459 | |||||||||
| Terminal Value | 312,251 | |||||||||
| Present Terminal Value | 229,101 | |||||||||
| Enterprise Value | 256,775 | |||||||||
| Net Debt | -9,619 | |||||||||
| Equity Value | 266,394 | |||||||||
| Diluted Shares Outstanding, MM | 85 | |||||||||
| Equity Value Per Share | 3,123.60 |
What You Will Receive
- Authentic Linde Data: Preloaded financial metrics – encompassing revenue to EBIT – founded on actual and forecasted figures.
- Comprehensive Customization: Modify all key variables (yellow cells) like WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to assess the influence of changes on Linde India's fair value.
- Flexible Excel Template: Designed for quick adjustments, scenario analysis, and in-depth projections.
- Efficient and Precise: Bypass the hassle of model creation from the ground up while ensuring accuracy and adaptability.
Key Features
- Pre-Loaded Data: Linde India Limited's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View Linde India Limited's intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Functions
- Download: Obtain the pre-prepared Excel file containing Linde India Limited’s (LINDEINDIANS) financial information.
- Customize: Modify projections, including revenue growth rates, EBITDA percentages, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare their results.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Choose the Linde India Limited (LINDEINDIANS) Calculator?
- Time Efficient: Eliminate the hassle of building a discounted cash flow model from the ground up – it's ready for immediate use.
- Enhanced Precision: Dependable financial data and formulas help minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result analysis.
- Endorsed by Professionals: Crafted for those who prioritize accuracy and functionality.
Who Can Benefit from This Product?
- Institutional Investors: Develop thorough and accurate valuation models for portfolio evaluation of Linde India Limited (LINDEINDIANS).
- Corporate Finance Departments: Explore valuation scenarios to inform strategic decisions within the organization.
- Financial Consultants and Advisors: Offer clients precise valuation insights regarding Linde India Limited (LINDEINDIANS).
- Students and Educators: Engage with real-time data to practice and teach financial modeling techniques.
- Industry Enthusiasts: Gain insights into the market valuation of companies like Linde India Limited (LINDEINDIANS).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Linde India Limited (LINDEINDIANS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring essential parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that reveal intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to aid in thorough analysis.
- Key Ratios: Includes a set of profitability, leverage, and efficiency ratios specific to Linde India Limited (LINDEINDIANS).
- Dashboard and Charts: A visual summary of valuation outputs and assumptions designed for easy result analysis.
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.