Atul Ltd (ATULNS) DCF Valuation

Atul Ltd (Atul.ns) Valoración de DCF

IN | Basic Materials | Chemicals - Specialty | NSE
Atul Ltd (ATULNS) 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
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Atul Ltd (ATUL.NS) Bundle

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

TOTAL:

¡Obtenga información sobre su análisis de valoración Atul Ltd (Atulns) con nuestra sofisticada calculadora DCF! Esta plantilla de Excel viene precargada con datos reales de Atul Ltd (Atulns), lo que le permite ajustar los pronósticos y supuestos para un cálculo preciso de Atul Ltd (ATULNS) Valor intrínseco.


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 40,097.7 36,784.3 50,158.7 54,275.2 46,680.2 49,283.7 52,032.4 54,934.4 57,998.2 61,232.9
Revenue Growth, % 0 -8.26 36.36 8.21 -13.99 5.58 5.58 5.58 5.58 5.58
EBITDA 9,800.5 10,201.0 9,874.4 8,897.2 6,948.8 10,166.1 10,733.1 11,331.7 11,963.7 12,630.9
EBITDA, % 24.44 27.73 19.69 16.39 14.89 20.63 20.63 20.63 20.63 20.63
Depreciation 1,302.1 1,363.2 1,766.9 1,978.1 2,428.8 1,904.7 2,010.9 2,123.0 2,241.5 2,366.5
Depreciation, % 3.25 3.71 3.52 3.64 5.2 3.86 3.86 3.86 3.86 3.86
EBIT 8,498.4 8,837.8 8,107.5 6,919.1 4,520.0 8,261.4 8,722.2 9,208.7 9,722.2 10,264.5
EBIT, % 21.19 24.03 16.16 12.75 9.68 16.76 16.76 16.76 16.76 16.76
Total Cash 6,837.9 10,857.3 6,162.7 2,655.9 4,960.3 7,331.0 7,739.8 8,171.5 8,627.3 9,108.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 7,332.3 .0 8,760.5 .0
Account Receivables, % 0 19.93 0 16.14 0
Inventories 5,165.2 6,075.4 8,840.2 8,207.2 6,503.8 7,498.7 7,916.9 8,358.4 8,824.6 9,316.8
Inventories, % 12.88 16.52 17.62 15.12 13.93 15.22 15.22 15.22 15.22 15.22
Accounts Payable 4,776.3 5,631.3 6,347.3 5,385.1 5,793.1 6,131.6 6,473.6 6,834.6 7,215.8 7,618.2
Accounts Payable, % 11.91 15.31 12.65 9.92 12.41 12.44 12.44 12.44 12.44 12.44
Capital Expenditure -3,739.9 -3,225.1 -5,909.0 -8,746.8 -5,038.8 -5,597.2 -5,909.3 -6,238.9 -6,586.9 -6,954.2
Capital Expenditure, % -9.33 -8.77 -11.78 -16.12 -10.79 -11.36 -11.36 -11.36 -11.36 -11.36
Tax Rate, % 28.32 28.32 28.32 28.32 28.32 28.32 28.32 28.32 28.32 28.32
EBITAT 6,699.4 6,573.2 6,050.1 5,171.3 3,240.1 6,183.8 6,528.6 6,892.8 7,277.2 7,683.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,872.7 -2,676.2 7,191.5 -10,687.1 11,502.0 -1,720.8 2,355.7 2,487.0 2,625.7 2,772.2
WACC, % 6.73 6.73 6.73 6.73 6.73 6.73 6.73 6.73 6.73 6.73
PV UFCF
SUM PV UFCF 6,526.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 2,883
Terminal Value 105,580
Present Terminal Value 76,231
Enterprise Value 82,758
Net Debt 1,763
Equity Value 80,995
Diluted Shares Outstanding, MM 29
Equity Value Per Share 2,746.67

What You Will Receive

  • Authentic ATULNS Financial Data: Pre-loaded with Atul Ltd's historical and projected data for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch the intrinsic value of Atul Ltd update in real-time based on your inputs.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants seeking reliable DCF outcomes.
  • Intuitive Design: Simple layout and clear guidance suitable for all levels of experience.

Key Features

  • Pre-Loaded Data: Atul Ltd’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: Observe Atul Ltd’s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional-grade tool for analysts, investors, and finance professionals.

How It Functions

  • Download: Obtain the pre-formatted Excel file containing Atul Ltd's (ATULNS) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA percentage, and WACC.
  • Update Automatically: Intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare results.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Opt for Atul Ltd (ATULNS) Calculator?

  • Time-Saving: Skip the hassle of building a DCF model from scratch – it's instantly available.
  • Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify result analysis.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and practicality.

Who Is This Product Ideal For?

  • Investors: Accurately assess Atul Ltd’s (ATULNS) intrinsic value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and comprehensive analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into the financial modeling practices of leading corporations.
  • Educators: Employ it as a resource to illustrate valuation techniques in the classroom.

Overview of the Template Contents

  • Preloaded ATULNS Data: Comprehensive historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Expert-level worksheets for determining intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
  • Key Ratios: Metrics on profitability, leverage, and efficiency to assess performance.
  • 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.

No products were found matching.