|
Max Healthcare Institute Limited (MaxHealth.NS) DCF -Bewertung
IN | Healthcare | Medical - Care Facilities | 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
Max Healthcare Institute Limited (MAXHEALTH.NS) Bundle
Mit unserem (maxHealthns) DCF-Taschenrechner, der für die Genauigkeit entwickelt wurde, können Sie die Bewertung des Max Healthcare Institute mithilfe realer Finanzdaten bewerten und vollständige Flexibilität bieten, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
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 | 18,617.1 | 24,824.1 | 38,831.9 | 45,626.0 | 54,060.2 | 71,055.4 | 93,393.5 | 122,754.1 | 161,345.0 | 212,068.0 |
| Revenue Growth, % | 0 | 33.34 | 56.43 | 17.5 | 18.49 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 |
| EBITDA | 1,416.6 | 2,849.0 | 10,608.9 | 13,797.7 | 16,701.9 | 15,282.9 | 20,087.4 | 26,402.4 | 34,702.7 | 45,612.4 |
| EBITDA, % | 7.61 | 11.48 | 27.32 | 30.24 | 30.9 | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 |
| Depreciation | 456.4 | 1,740.9 | 2,211.2 | 2,321.9 | 2,449.8 | 3,521.4 | 4,628.5 | 6,083.5 | 7,996.0 | 10,509.8 |
| Depreciation, % | 2.45 | 7.01 | 5.69 | 5.09 | 4.53 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 |
| EBIT | 960.2 | 1,108.1 | 8,397.7 | 11,475.8 | 14,252.1 | 11,761.4 | 15,459.0 | 20,318.9 | 26,706.6 | 35,102.5 |
| EBIT, % | 5.16 | 4.46 | 21.63 | 25.15 | 26.36 | 16.55 | 16.55 | 16.55 | 16.55 | 16.55 |
| Total Cash | 2,807.9 | 6,267.9 | 4,864.2 | 14,986.1 | 9,798.4 | 14,755.1 | 19,393.8 | 25,490.7 | 33,504.4 | 44,037.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5,663.9 | 3,878.0 | 4,099.4 | 3,663.0 | 4,966.5 | 10,490.2 | 13,788.1 | 18,122.7 | 23,820.0 | 31,308.5 |
| Account Receivables, % | 30.42 | 15.62 | 10.56 | 8.03 | 9.19 | 14.76 | 14.76 | 14.76 | 14.76 | 14.76 |
| Inventories | 433.7 | 538.0 | 613.6 | 762.3 | 798.4 | 1,310.9 | 1,723.0 | 2,264.7 | 2,976.7 | 3,912.5 |
| Inventories, % | 2.33 | 2.17 | 1.58 | 1.67 | 1.48 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
| Accounts Payable | 1,796.3 | 4,356.9 | 4,441.1 | 5,434.6 | 6,774.7 | 8,964.3 | 11,782.4 | 15,486.5 | 20,355.1 | 26,754.3 |
| Accounts Payable, % | 9.65 | 17.55 | 11.44 | 11.91 | 12.53 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 |
| Capital Expenditure | -887.4 | -1,184.2 | -5,613.1 | -3,356.1 | -7,859.5 | -6,520.9 | -8,570.9 | -11,265.4 | -14,806.9 | -19,461.9 |
| Capital Expenditure, % | -4.77 | -4.77 | -14.45 | -7.36 | -14.54 | -9.18 | -9.18 | -9.18 | -9.18 | -9.18 |
| Tax Rate, % | 22.54 | 22.54 | 22.54 | 22.54 | 22.54 | 22.54 | 22.54 | 22.54 | 22.54 | 22.54 |
| EBITAT | 1,027.7 | 2,220.2 | 6,876.5 | 11,905.1 | 11,040.3 | 10,805.2 | 14,202.1 | 18,666.9 | 24,535.4 | 32,248.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,704.6 | 7,019.1 | 3,261.8 | 12,152.1 | 5,631.1 | 3,959.1 | 9,367.9 | 12,312.9 | 16,183.8 | 21,271.6 |
| WACC, % | 5.67 | 5.67 | 5.66 | 5.67 | 5.65 | 5.66 | 5.66 | 5.66 | 5.66 | 5.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 51,710.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 22,122 | |||||||||
| Terminal Value | 1,330,912 | |||||||||
| Present Terminal Value | 1,010,535 | |||||||||
| Enterprise Value | 1,062,245 | |||||||||
| Net Debt | 5,281 | |||||||||
| Equity Value | 1,056,964 | |||||||||
| Diluted Shares Outstanding, MM | 975 | |||||||||
| Equity Value Per Share | 1,083.56 |
Benefits of Choosing Max Healthcare Institute Limited (MAXHEALTHNS)
- Accurate Financial Data: Comprehensive preloaded financials – covering everything from revenue to EBIT – based on both actuals and projections.
- Complete Customization: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- Real-Time Valuation Updates: Automatic recalculations that allow you to assess the effect of changes on the fair value of Max Healthcare Institute Limited (MAXHEALTHNS).
- User-Friendly Excel Template: Designed for easy adjustments, scenario analysis, and in-depth forecasting.
- Efficient and Precise: Avoid the hassle of building models from scratch while ensuring accuracy and adaptability.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models for accurate assessment.
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with options for customizable inputs.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates for tailored projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Max Healthcare Institute Limited (MAXHEALTHNS).
- Visual Dashboard and Charts: Graphical outputs present key valuation metrics for straightforward analysis.
How It Operates
- 1. Access the Template: Download and open the Excel file featuring Max Healthcare Institute Limited’s (MAXHEALTHNS) preloaded data.
- 2. Adjust Assumptions: Modify crucial inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to examine different valuation possibilities.
- 5. Confidently Present Findings: Deliver professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for Max Healthcare Institute Limited (MAXHEALTHNS)?
- Reliable Data: Access accurate financial information for Max Healthcare, ensuring trustworthy valuation outcomes.
- Flexible Options: Tailor essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Utilize pre-configured calculations to save time and avoid starting from the ground up.
- Professional Tool: Crafted for use by investors, analysts, and consultants in the healthcare sector.
- User-Friendly Interface: Designed with an intuitive layout and clear instructions, making it accessible to all users.
Who Can Benefit from This Product?
- Investors: Assess the valuation of Max Healthcare Institute Limited (MAXHEALTHNS) prior to making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial projections.
- Startup Founders: Understand the valuation processes of successful healthcare companies like Max Healthcare Institute Limited (MAXHEALTHNS).
- Consultants: Create detailed valuation reports for your clients based on Max Healthcare Institute Limited (MAXHEALTHNS).
- Students and Educators: Utilize current data to explore and teach valuation concepts effectively.
Contents of the Template
- Detailed DCF Model: Fully editable template featuring extensive valuation computations.
- Actual Financial Data: Historical and projected financials for Max Healthcare Institute Limited (MAXHEALTHNS) included for comprehensive analysis.
- Flexible Inputs: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Essential Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Interactive Dashboard: Visual outputs including charts and tables for straightforward, actionable results.
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.