|
Aditya Birla Sun Life AMC Limited (Abslamc.ns) DCF Valoración
IN | Financial Services | Asset Management | 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
Aditya Birla Sun Life AMC Limited (ABSLAMC.NS) Bundle
¡Obtenga información sobre su análisis de valoración Aditya Birla Sun Life AMC Limited (Abslamcns) con nuestra sofisticada calculadora DCF! Cargada con datos precisos (abslamcns), esta plantilla de Excel le permite ajustar los pronósticos y supuestos para calcular con precisión el valor intrínseco de Aditya Birla Sun Life AMC Limited.
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 | 11,596.7 | 10,679.1 | 12,929.6 | 12,266.1 | 16,362.3 | 18,056.8 | 19,926.8 | 21,990.4 | 24,267.8 | 26,780.9 |
| Revenue Growth, % | 0 | -7.91 | 21.07 | -5.13 | 33.39 | 10.36 | 10.36 | 10.36 | 10.36 | 10.36 |
| EBITDA | 7,119.3 | 7,499.4 | 9,474.1 | 8,320.8 | 10,483.8 | 12,163.0 | 13,422.6 | 14,812.7 | 16,346.7 | 18,039.6 |
| EBITDA, % | 61.39 | 70.23 | 73.27 | 67.84 | 64.07 | 67.36 | 67.36 | 67.36 | 67.36 | 67.36 |
| Depreciation | 5,015.6 | 4,101.5 | 4,243.1 | 4,635.1 | 346.0 | 5,575.1 | 6,152.4 | 6,789.6 | 7,492.7 | 8,268.7 |
| Depreciation, % | 43.25 | 38.41 | 32.82 | 37.79 | 2.11 | 30.88 | 30.88 | 30.88 | 30.88 | 30.88 |
| EBIT | 2,103.7 | 3,398.0 | 5,231.0 | 3,685.7 | 10,137.8 | 6,587.9 | 7,270.2 | 8,023.1 | 8,854.0 | 9,770.9 |
| EBIT, % | 18.14 | 31.82 | 40.46 | 30.05 | 61.96 | 36.48 | 36.48 | 36.48 | 36.48 | 36.48 |
| Total Cash | 11,260.8 | 16,068.5 | 14,306.4 | 1,266.3 | 19,820.6 | 14,713.7 | 16,237.4 | 17,919.0 | 19,774.7 | 21,822.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 404.6 | 309.5 | 261.6 | .0 | 407.3 | 393.6 | 434.4 | 479.4 | 529.1 | 583.8 |
| Account Receivables, % | 3.49 | 2.9 | 2.02 | 0 | 2.49 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 |
| Inventories | 273.6 | 143.6 | 300.9 | -263.6 | .0 | 140.2 | 154.7 | 170.8 | 188.5 | 208.0 |
| Inventories, % | 2.36 | 1.34 | 2.33 | -2.15 | 0 | 0.77655 | 0.77655 | 0.77655 | 0.77655 | 0.77655 |
| Accounts Payable | 474.0 | 373.9 | 304.1 | 482.0 | 576.2 | 628.1 | 693.1 | 764.9 | 844.1 | 931.5 |
| Accounts Payable, % | 4.09 | 3.5 | 2.35 | 3.93 | 3.52 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 |
| Capital Expenditure | -164.1 | -115.4 | -163.8 | -189.9 | -306.1 | -259.3 | -286.2 | -315.8 | -348.6 | -384.7 |
| Capital Expenditure, % | -1.41 | -1.08 | -1.27 | -1.55 | -1.87 | -1.44 | -1.44 | -1.44 | -1.44 | -1.44 |
| Tax Rate, % | 22.59 | 22.59 | 22.59 | 22.59 | 22.59 | 22.59 | 22.59 | 22.59 | 22.59 | 22.59 |
| EBITAT | 1,574.1 | 2,569.8 | 3,933.4 | 2,768.8 | 7,847.2 | 4,982.8 | 5,498.9 | 6,068.3 | 6,696.8 | 7,390.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 6,221.4 | 6,680.7 | 7,833.6 | 8,218.1 | 7,310.4 | 10,223.9 | 11,374.9 | 12,552.8 | 13,852.8 | 15,287.4 |
| WACC, % | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 53,742.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 15,593 | |||||||||
| Terminal Value | 467,829 | |||||||||
| Present Terminal Value | 360,797 | |||||||||
| Enterprise Value | 414,540 | |||||||||
| Net Debt | 400 | |||||||||
| Equity Value | 414,140 | |||||||||
| Diluted Shares Outstanding, MM | 289 | |||||||||
| Equity Value Per Share | 1,434.10 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-loaded financial data for Aditya Birla Sun Life AMC Limited (ABSLAMCNS).
- Accurate Data: Access to historical figures and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Real-Time Calculations: Instantly assess how your inputs affect the valuation of Aditya Birla Sun Life AMC Limited (ABSLAMCNS).
- Professional-grade Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Design: Organized for clear understanding and ease of navigation, complete with step-by-step guidance.
Key Features
- Customizable Investment Parameters: Adjust essential inputs such as expected growth rates, expense ratios, and asset allocations.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Aditya Birla Sun Life AMC's (ABSLAMCNS) real-world financial data for dependable valuation results.
- Streamlined Scenario Analysis: Effortlessly explore various assumptions and evaluate outcomes.
- Efficiency-Boosting Solution: Bypass the complexities of constructing detailed valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled data for Aditya Birla Sun Life AMC Limited (ABSLAMCNS) (historical and projected).
- Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic recalculations for Aditya Birla Sun Life AMC Limited’s (ABSLAMCNS) intrinsic value.
- Step 5: Utilize the results for investment strategies or reporting purposes.
Why Choose This Calculator for Aditya Birla Sun Life AMC Limited (ABSLAMCNS)?
- User-Friendly Interface: Crafted to cater to both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust assumptions to suit your specific analysis.
- Real-Time Updates: Observe immediate changes in ABSLAMC's valuation as you modify the inputs.
- Preloaded Data: Comes equipped with ABSLAMC's actual financial information for swift assessments.
- Preferred by Experts: Employed by investors and analysts for making well-informed investment choices.
Who Can Benefit from This Product?
- Investors: Effectively assess the fair value of Aditya Birla Sun Life AMC Limited (ABSLAMCNS) prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Seamlessly modify the template for client valuation reports.
- Entrepreneurs: Acquire insights into the financial modeling practices employed by leading companies.
- Educators: Employ it as an educational resource to illustrate valuation techniques.
Contents of the Template
- Preloaded ABSLAMCNS Data: Historical and forecasted financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for comprehensive analysis.
- Key Ratios: Ratios related to profitability, leverage, and efficiency for performance evaluation.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.