|
Chalet Hotels Limited (chalet.ns) Valoración de DCF |
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
Chalet Hotels Limited (CHALET.NS) Bundle
¡Mejore sus opciones de inversión con la calculadora DCF de Chalet Hotel Limited (Chaletns)! Revise los datos financieros auténticos para los hoteles de chalet, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo las modificaciones afectan el valor intrínseco de (Chaletns).
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 | 2,943.9 | 5,078.1 | 11,284.7 | 14,172.5 | 17,178.3 | 26,596.0 | 41,177.0 | 63,751.8 | 98,703.1 | 152,815.9 |
| Revenue Growth, % | 0 | 72.5 | 122.22 | 25.59 | 21.21 | 54.82 | 54.82 | 54.82 | 54.82 | 54.82 |
| EBITDA | 248.3 | 1,141.0 | 5,441.7 | 6,043.8 | 7,358.9 | 8,755.9 | 13,556.3 | 20,988.3 | 32,495.0 | 50,310.0 |
| EBITDA, % | 8.44 | 22.47 | 48.22 | 42.64 | 42.84 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 |
| Depreciation | 1,174.6 | 1,184.2 | 1,173.1 | 1,383.7 | 1,788.0 | 4,988.8 | 7,723.8 | 11,958.3 | 18,514.3 | 28,664.6 |
| Depreciation, % | 39.9 | 23.32 | 10.4 | 9.76 | 10.41 | 18.76 | 18.76 | 18.76 | 18.76 | 18.76 |
| EBIT | -926.3 | -43.2 | 4,268.6 | 4,660.1 | 5,571.0 | 3,767.2 | 5,832.5 | 9,030.0 | 13,980.6 | 21,645.4 |
| EBIT, % | -31.47 | -0.85091 | 37.83 | 32.88 | 32.43 | 14.16 | 14.16 | 14.16 | 14.16 | 14.16 |
| Total Cash | 346.4 | 1,030.9 | 1,349.8 | 1,207.2 | 2,850.0 | 3,677.6 | 5,693.8 | 8,815.4 | 13,648.3 | 21,130.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 877.4 | 1,007.1 | 1,245.6 | 1,281.6 | 782.0 | 3,950.5 | 6,116.3 | 9,469.4 | 14,660.9 | 22,698.6 |
| Account Receivables, % | 29.8 | 19.83 | 11.04 | 9.04 | 4.55 | 14.85 | 14.85 | 14.85 | 14.85 | 14.85 |
| Inventories | 3,912.1 | 3,935.0 | 4,129.3 | 5,420.4 | 6,325.1 | 15,380.3 | 23,812.4 | 36,867.3 | 57,079.4 | 88,372.6 |
| Inventories, % | 132.89 | 77.49 | 36.59 | 38.25 | 36.82 | 57.83 | 57.83 | 57.83 | 57.83 | 57.83 |
| Accounts Payable | 220.9 | 185.7 | 1,501.9 | 2,071.1 | 1,713.4 | 2,609.5 | 4,040.1 | 6,255.0 | 9,684.3 | 14,993.6 |
| Accounts Payable, % | 7.5 | 3.66 | 13.31 | 14.61 | 9.97 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 |
| Capital Expenditure | -482.9 | -415.9 | -1,748.2 | -4,362.5 | -9,691.2 | -6,770.3 | -10,482.1 | -16,228.8 | -25,126.0 | -38,901.1 |
| Capital Expenditure, % | -16.4 | -8.19 | -15.49 | -30.78 | -56.42 | -25.46 | -25.46 | -25.46 | -25.46 | -25.46 |
| Tax Rate, % | 67.17 | 67.17 | 67.17 | 67.17 | 67.17 | 67.17 | 67.17 | 67.17 | 67.17 | 67.17 |
| EBITAT | -527.5 | -24.0 | 2,868.3 | 4,812.5 | 1,828.7 | 2,354.3 | 3,645.0 | 5,643.3 | 8,737.2 | 13,527.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,404.3 | 556.6 | 3,176.6 | 1,075.9 | -6,837.4 | -10,754.9 | -8,280.6 | -12,820.3 | -19,848.9 | -30,730.8 |
| WACC, % | 4.63 | 4.62 | 4.7 | 4.94 | 4.45 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -70,016.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -31,345 | |||||||||
| Terminal Value | -1,175,113 | |||||||||
| Present Terminal Value | -935,453 | |||||||||
| Enterprise Value | -1,005,469 | |||||||||
| Net Debt | 24,178 | |||||||||
| Equity Value | -1,029,647 | |||||||||
| Diluted Shares Outstanding, MM | 219 | |||||||||
| Equity Value Per Share | -4,708.94 |
What You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: Chalet Hotels Limited's (CHALETNS) financial data pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional Design: A refined Excel model that meets your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, verifying strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life CHALETNS Financials: Pre-loaded historical and projected data for Chalet Hotels Limited.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute Chalet Hotels' intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Immediately visualize Chalet Hotels' valuation after any adjustments.
- Scenario Analysis: Explore and compare results for different financial assumptions side-by-side.
How It Functions
- Download: Access the pre-configured Excel file containing Chalet Hotels Limited's (CHALETNS) financial information.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC according to your needs.
- Update Automatically: Enjoy real-time updates on intrinsic value and NPV calculations.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Utilize the valuation findings to inform your investment strategy.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Chalet Hotels Limited's historical and forecasted financials are preloaded for precise calculations.
- Versatile Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience.
Who Should Use This Product?
- Finance Students: Explore valuation methods and apply them using actual data specific to Chalet Hotels Limited (CHALETNS).
- Academics: Integrate industry-standard models into your courses or research focused on hospitality and real estate.
- Investors: Evaluate your own hypotheses and analyze valuation results for Chalet Hotels Limited (CHALETNS).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model tailored for Chalet Hotels Limited (CHALETNS).
- Small Business Owners: Understand how major public companies like Chalet Hotels Limited (CHALETNS) are assessed by analysts.
Contents of the Template
- Pre-Filled Data: Contains Chalet Hotels Limited’s historical financial data and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for computing WACC using customizable inputs.
- Key Financial Ratios: Evaluate Chalet Hotels Limited’s profitability, operational efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Clear Dashboard: Visual representations including charts 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.