|
UNO Minda Limited (Unominda.ns) DCF -Bewertung
IN | Consumer Cyclical | Auto - Parts | 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
UNO Minda Limited (UNOMINDA.NS) Bundle
Möchten Sie den inneren Wert von UNO Minda Limited beurteilen? Unser (Unomindans) DCF-Taschenrechner integriert reale Daten mit umfassenden Anpassungsoptionen, sodass Sie Prognosen anpassen und Ihre Anlageentscheidungen 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 | 54,011.7 | 62,833.5 | 82,215.0 | 112,364.9 | 139,103.6 | 176,538.9 | 224,048.7 | 284,344.3 | 360,866.5 | 457,982.3 |
| Revenue Growth, % | 0 | 16.33 | 30.85 | 36.67 | 23.8 | 26.91 | 26.91 | 26.91 | 26.91 | 26.91 |
| EBITDA | 6,778.3 | 7,737.5 | 9,464.6 | 12,897.2 | 15,852.6 | 20,919.9 | 26,549.9 | 33,694.9 | 42,762.8 | 54,271.1 |
| EBITDA, % | 12.55 | 12.31 | 11.51 | 11.48 | 11.4 | 11.85 | 11.85 | 11.85 | 11.85 | 11.85 |
| Depreciation | 3,400.7 | 3,753.0 | 3,917.5 | 4,299.0 | 5,262.2 | 8,700.9 | 11,042.5 | 14,014.2 | 17,785.6 | 22,572.1 |
| Depreciation, % | 6.3 | 5.97 | 4.76 | 3.83 | 3.78 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 |
| EBIT | 3,377.6 | 3,984.5 | 5,547.1 | 8,598.2 | 10,590.4 | 12,219.0 | 15,507.4 | 19,680.7 | 24,977.2 | 31,699.0 |
| EBIT, % | 6.25 | 6.34 | 6.75 | 7.65 | 7.61 | 6.92 | 6.92 | 6.92 | 6.92 | 6.92 |
| Total Cash | 3,293.8 | 2,497.3 | 2,738.3 | 2,493.8 | 2,916.5 | 6,256.3 | 7,940.0 | 10,076.9 | 12,788.7 | 16,230.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8,998.1 | 11,988.2 | 13,850.9 | 17,850.2 | 20,654.0 | 29,418.4 | 37,335.4 | 47,383.1 | 60,134.7 | 76,318.0 |
| Account Receivables, % | 16.66 | 19.08 | 16.85 | 15.89 | 14.85 | 16.66 | 16.66 | 16.66 | 16.66 | 16.66 |
| Inventories | 5,552.6 | 7,505.6 | 10,464.3 | 13,314.3 | 17,546.0 | 20,978.6 | 26,624.3 | 33,789.4 | 42,882.7 | 54,423.3 |
| Inventories, % | 10.28 | 11.95 | 12.73 | 11.85 | 12.61 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 |
| Accounts Payable | 11,185.0 | 12,897.9 | 14,116.8 | 17,005.2 | 19,920.1 | 31,021.6 | 39,370.0 | 49,965.2 | 63,411.8 | 80,477.0 |
| Accounts Payable, % | 20.71 | 20.53 | 17.17 | 15.13 | 14.32 | 17.57 | 17.57 | 17.57 | 17.57 | 17.57 |
| Capital Expenditure | -5,566.5 | -2,990.5 | -5,776.7 | -9,700.9 | -10,493.4 | -13,511.9 | -17,148.2 | -21,763.0 | -27,619.9 | -35,052.9 |
| Capital Expenditure, % | -10.31 | -4.76 | -7.03 | -8.63 | -7.54 | -7.65 | -7.65 | -7.65 | -7.65 | -7.65 |
| Tax Rate, % | 26.14 | 26.14 | 26.14 | 26.14 | 26.14 | 26.14 | 26.14 | 26.14 | 26.14 | 26.14 |
| EBITAT | 2,077.9 | 2,534.8 | 3,993.2 | 6,304.3 | 7,822.3 | 8,414.2 | 10,678.7 | 13,552.5 | 17,199.7 | 21,828.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,453.6 | 67.1 | -1,468.5 | -3,058.5 | -1,529.5 | 2,507.7 | -641.3 | -813.9 | -1,033.0 | -1,310.9 |
| WACC, % | 7.85 | 7.86 | 7.87 | 7.88 | 7.88 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -535.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -1,363 | |||||||||
| Terminal Value | -35,250 | |||||||||
| Present Terminal Value | -24,138 | |||||||||
| Enterprise Value | -24,674 | |||||||||
| Net Debt | 14,657 | |||||||||
| Equity Value | -39,331 | |||||||||
| Diluted Shares Outstanding, MM | 574 | |||||||||
| Equity Value Per Share | -68.54 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated real UNOMINDANS financial data.
- Authentic Data: Access to historical performance and forward-looking projections (as seen in the highlighted cells).
- Adaptable Forecasting: Modify assumptions such as revenue growth, EBITDA percentage, and WACC at your discretion.
- Instant Calculations: Quickly observe how changes in your inputs affect the valuation of UNO Minda Limited (UNOMINDANS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and ease of navigation, complete with detailed instructions.
Key Features
- Comprehensive DCF Tool: Features both unlevered and levered DCF valuation models tailored for UNO Minda Limited (UNOMINDANS).
- WACC Estimator: Pre-configured Weighted Average Cost of Capital sheet that allows for user-defined inputs.
- Customizable Forecast Inputs: Adjust projections for growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate key profitability, leverage, and efficiency metrics specific to UNO Minda Limited (UNOMINDANS).
- Visualization Dashboard: Graphical outputs present essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring UNO Minda Limited’s data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalibrated results, including the intrinsic value of UNO Minda Limited (UNOMINDANS).
- Step 5: Utilize the outputs to make informed investment decisions or create comprehensive reports.
Why Select the UNO Minda Limited (UNOMINDANS) Calculator?
- Time-Saving: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adapt the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs ensure results are straightforward to analyze.
- Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Can Benefit from UNO Minda Limited (UNOMINDANS)?
- Investors: Enhance your investment strategies with reliable insights from a leading automotive components manufacturer.
- Financial Analysts: Streamline your analyses with comprehensive data and metrics specific to the automotive industry.
- Consultants: Tailor your recommendations quickly using our extensive research and industry benchmarks.
- Automotive Enthusiasts: Expand your knowledge of market trends and production techniques through detailed case studies.
- Educators and Students: Utilize our resources as a practical guide in automotive and business curriculum.
Contents of the Template
- Pre-Filled Data: Features UNO Minda Limited's historical financial performance and forecasts.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic computation capabilities.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC utilizing customized inputs.
- Key Financial Ratios: Evaluate UNO Minda's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth estimates, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
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.