Skip to content
Affle (India) Limited (AFFLENS) DCF Valuation

Affle Limited (Affle.ns) DCF Valoración

IN | Communication Services | Advertising Agencies | NSE
Affle (India) Limited (AFFLENS) DCF Valuation

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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Affle (India) Limited (AFFLE.NS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

¡Agilice su proceso y aumente la precisión con nuestra calculadora DCF (rica)! Utilizando datos limitados de Affle (India) y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y valorar Affle como un inversor experimentado.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021
AY2
2022
AY3
2023
AY4
2024
AY5
2025
FY1
2026
FY2
2027
FY3
2028
FY4
2029
FY5
2030
Revenue 5,167.8 10,816.6 14,339.6 18,428.1 22,663.1 33,092.7 48,322.0 70,559.8 103,031.4 150,446.5
Revenue Growth, % 0.00 109.31 32.57 28.51 22.98 46.02 46.02 46.02 46.02 46.02
EBITDA 1,711.5 2,844.3 3,427.3 4,169.5 5,769.3 8,696.8 12,699.0 18,543.1 27,076.7 39,537.3
EBITDA, % 33.12 26.30 23.90 22.63 25.46 26.28 26.28 26.28 26.28 26.28
Depreciation 196.4 324.4 494.2 715.3 967.0 1,217.8 1,778.2 2,596.6 3,791.6 5,536.4
Depreciation, % 3.80 3.00 3.45 3.88 4.27 3.68 3.68 3.68 3.68 3.68
EBIT 1,515.2 2,519.9 2,933.1 3,454.3 4,802.3 7,478.9 10,920.8 15,946.5 23,285.1 34,000.9
EBIT, % 29.32 23.30 20.45 18.74 21.19 22.60 22.60 22.60 22.60 22.60
Total Cash 632.5 6,046.2 7,889.7 13,703.8 15,437.6 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,605.6 3,105.0 3,546.8 5,226.3 5,539.2
Account Receivables, % 31.07 28.71 24.73 28.36 24.44
Inventories .0 .0 -1,445.9 .0 .0 -668.5 -976.1 -1,425.3 -2,081.2 -3,039.0
Inventories, % 0.00 0.00 -10.08 0.00 0.00 -2.02 -2.02 -2.02 -2.02 -2.02
Accounts Payable 1,259.9 2,559.2 2,522.0 3,831.1 4,076.0 6,909.7 10,089.6 14,732.9 21,513.0 31,413.2
Accounts Payable, % 24.38 23.66 17.59 20.79 17.99 20.88 20.88 20.88 20.88 20.88
Capital Expenditure -492.8 -725.4 -921.7 -1,156.3 -1,599.0 -2,382.7 -3,479.2 -5,080.3 -7,418.3 -10,832.1
Capital Expenditure, % -9.54 -6.71 -6.43 -6.27 -7.06 -7.20 -7.20 -7.20 -7.20 -7.20
Tax Rate, % 8.87 12.63 13.13 9.04 18.34 12.40 12.40 12.40 12.40 12.40
EBITAT 1,380.8 2,201.6 2,548.0 3,142.2 3,921.5 6,551.6 9,566.6 13,969.1 20,397.7 29,784.8
Depreciation 196.4 324.4 494.2 715.3 967.0 1,217.8 1,778.2 2,596.6 3,791.6 5,536.4
Changes in Account Receivables -3,548.0 -4,182.0 -6,106.5 -8,916.7 -13,020.2
Changes in Inventories 668.5 307.6 449.2 655.9 957.8
Changes in Accounts Payable 2,833.7 3,179.9 4,643.3 6,780.1 9,900.2
Capital Expenditure -492.8 -725.4 -921.7 -1,156.3 -1,599.0 -2,382.7 -3,479.2 -5,080.3 -7,418.3 -10,832.1
UFCF 738.6 1,600.6 3,087.3 884.8 3,221.5 5,340.9 7,171.2 10,471.4 15,290.3 22,326.9
WACC, % 10.19 10.19 10.19 10.19 10.19 10.19 10.19 10.19 10.19 10.19
PV UFCF 4,847.0 5,906.2 7,826.7 10,371.6 13,744.1
SUM PV UFCF 42,695.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 23,220.0
Terminal Value 375,120.8
Present Terminal Value 230,919.3
Enterprise Value 273,614.9
Net Debt -9,654.0
Equity Value 283,268.9
Diluted Shares Outstanding, MM 140.0
Equity Value Per Share 2,023.35

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Affle (India) Limited (AFFLENS).
  • Accurate Data: Access to historical performance data and forward-looking projections (highlighted in the yellow cells).
  • Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA percentage, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Affle's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Easy-to-Use Interface: Organized for straightforward navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation frameworks.
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital template with customizable parameters.
  • Customizable Forecast Inputs: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Affle (India) Limited (AFFLENS).
  • Visual Dashboard and Charts: Graphical representations highlight essential valuation metrics for quick analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Affle (India) Limited's pre-filled financial data and projections.
  3. Step 3: Adjust key parameters such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the results and leverage the insights for your investment strategies.

Why Choose This Calculator for Affle (India) Limited (AFFLENS)?

  • Precision: Utilizes authentic Affle financial data for reliable results.
  • Versatility: Tailored to allow users to easily adjust and experiment with inputs.
  • Efficiency: Eliminate the tedious process of creating a DCF model from the ground up.
  • High-Quality: Crafted with CFO-level expertise and practical functionality.
  • Intuitive: Simple interface designed for users of all skill levels, including novices in financial modeling.

Who Can Benefit from This Product?

  • Professional Investors: Create comprehensive and trustworthy valuation models for in-depth portfolio analysis of Affle (India) Limited (AFFLENS).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform and drive internal strategies for Affle (India) Limited (AFFLENS).
  • Consultants and Advisors: Equip clients with precise valuation insights related to Affle (India) Limited (AFFLENS) stock.
  • Students and Educators: Utilize real-world data to enhance financial modeling practices and education centered on Affle (India) Limited (AFFLENS).
  • Tech Enthusiasts: Discover the valuation methods used for tech companies like Affle (India) Limited (AFFLENS) in the marketplace.

Contents of the Template

  • Pre-Filled Data: Contains Affle (India) Limited’s historical financial information and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automatic computation features.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using personalized inputs.
  • Key Financial Ratios: Evaluate Affle (India) Limited’s profitability, efficiency, and financial leverage.
  • Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax percentages.
  • Intuitive Dashboard: Visual summaries with charts and tables presenting essential valuation 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.

Verifying your connection...

Your connection needs to be verified before you can proceed