|
Aavas Financiers Limited (AAVAS.NS) Valoración de DCF
IN | Financial Services | Financial - Mortgages | NSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Aavas Financiers Limited (AAVAS.NS) Bundle
¡Mejore sus opciones de inversión con la calculadora DCF (AAVASNS)! Utilice datos financieros reales de Aavas Financiers Limited, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de (AAVASNS).
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 | 7,700.4 | 9,359.5 | 11,107.6 | 14,473.2 | 11,684.0 | 13,181.1 | 14,869.9 | 16,775.2 | 18,924.6 | 21,349.4 |
| Revenue Growth, % | 0 | 21.55 | 18.68 | 30.3 | -19.27 | 12.81 | 12.81 | 12.81 | 12.81 | 12.81 |
| EBITDA | 3,239.9 | 8,372.4 | 9,619.0 | 2,772.6 | 6,634.9 | 7,752.3 | 8,745.6 | 9,866.2 | 11,130.3 | 12,556.4 |
| EBITDA, % | 42.08 | 89.45 | 86.6 | 19.16 | 56.79 | 58.81 | 58.81 | 58.81 | 58.81 | 58.81 |
| Depreciation | 2,674.9 | 3,133.8 | 4,090.0 | 5,395.2 | 326.6 | 3,825.5 | 4,315.6 | 4,868.6 | 5,492.4 | 6,196.2 |
| Depreciation, % | 34.74 | 33.48 | 36.82 | 37.28 | 2.8 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 |
| EBIT | 565.1 | 5,238.6 | 5,529.1 | -2,622.6 | 6,308.3 | 3,926.8 | 4,430.0 | 4,997.6 | 5,637.9 | 6,360.3 |
| EBIT, % | 7.34 | 55.97 | 49.78 | -18.12 | 53.99 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 |
| Total Cash | 12,682.8 | 12,365.0 | 16,597.3 | 13,928.3 | 205.6 | 10,492.0 | 11,836.3 | 13,352.9 | 15,063.8 | 16,993.9 |
| 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 | 7,432.6 | 10,983.4 | 12,958.8 | .0 | .0 | 7,817.0 | 8,818.5 | 9,948.5 | 11,223.1 | 12,661.1 |
| Inventories, % | 96.52 | 117.35 | 116.67 | 0 | 0 | 59.3 | 59.3 | 59.3 | 59.3 | 59.3 |
| Accounts Payable | 173.9 | 28.5 | 37.0 | 86.1 | 309.4 | 161.8 | 182.6 | 206.0 | 232.4 | 262.1 |
| Accounts Payable, % | 2.26 | 0.30493 | 0.33338 | 0.59496 | 2.65 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 |
| Capital Expenditure | -195.5 | -82.9 | -156.0 | -389.5 | -327.4 | -272.1 | -307.0 | -346.3 | -390.7 | -440.8 |
| Capital Expenditure, % | -2.54 | -0.88591 | -1.4 | -2.69 | -2.8 | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 |
| Tax Rate, % | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 |
| EBITAT | 466.1 | 4,293.0 | 4,338.1 | -2,054.6 | 4,949.7 | 3,139.1 | 3,541.3 | 3,995.0 | 4,506.9 | 5,084.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,313.4 | 3,647.8 | 6,305.2 | 15,959.0 | 5,172.2 | -1,272.1 | 6,569.1 | 7,410.8 | 8,360.3 | 9,431.5 |
| WACC, % | 5.93 | 5.92 | 5.84 | 5.84 | 5.84 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 24,646.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 9,620 | |||||||||
| Terminal Value | 248,267 | |||||||||
| Present Terminal Value | 186,618 | |||||||||
| Enterprise Value | 211,264 | |||||||||
| Net Debt | 123,777 | |||||||||
| Equity Value | 87,487 | |||||||||
| Diluted Shares Outstanding, MM | 79 | |||||||||
| Equity Value Per Share | 1,104.26 |
What You Will Receive
- Authentic Aavas Data: Preloaded financial information – including revenue and EBIT – based on both actual and forecasted figures.
- Comprehensive Customization: Modify all essential variables (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to assess the effect of changes on Aavas Financiers Limited’s fair value.
- Flexible Excel Template: Designed for easy modifications, scenario analyses, and detailed forecasts.
- Efficient and Precise: Avoid building models from scratch while ensuring accuracy and adaptability.
Highlighting Features
- Authentic Financial Insights: Gain access to reliable pre-loaded historical data and future forecasts for Aavas Financiers Limited (AAVASNS).
- Adjustable Forecast Parameters: Customize key variables such as WACC, growth rates, and margins in the highlighted fields.
- Real-time Calculations: Experience automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: Utilize visually engaging charts and summaries to interpret your valuation outcomes effectively.
- Designed for All Skill Levels: A user-friendly layout tailored for investors, CFOs, and consulting professionals alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based AAVAS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
- Instant Calculations: The model automatically refreshes Aavas Financiers Limited’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation impacts.
- Analyze and Decide: Utilize the results to inform your investment or financial strategy.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and financial consultants.
- Accurate Financials: Aavas Financiers Limited’s (AAVASNS) historical and projected data loaded for precision.
- Scenario Analysis: Effortlessly model various forecasts and assumptions.
- Transparent Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance to navigate you through the calculations.
Who Can Benefit from Aavas Financiers Limited (AAVASNS)?
- Investors: Gain confidence in your financial decisions with our expert valuation tools.
- Financial Analysts: Streamline your workflow with our customizable DCF models, designed for efficiency.
- Consultants: Effortlessly modify templates for impactful client presentations or detailed reports.
- Finance Enthusiasts: Enhance your knowledge of valuation strategies using practical, real-life case studies.
- Educators and Students: Utilize our resources as a hands-on learning aid in finance courses.
Contents of the Aavas Financiers Limited Template
- Comprehensive DCF Model: An editable template featuring detailed valuation calculations.
- Real-World Data: Aavas Financiers Limited’s (AAVASNS) historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Visual representations such as charts and tables for clear, 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.