|
City Union Bank Limited (CUB.NS) DCF Valoración
IN | Financial Services | Banks - Regional | 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
City Union Bank Limited (CUB.NS) Bundle
¿Busca evaluar el valor intrínseco de City Union Bank Limited? Nuestra calculadora DCF (CUBNS) integra datos del mundo real con características integrales de personalización, lo que le permite refinar sus pronósticos y mejorar sus decisiones de inversión.
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 | 23,866.5 | 25,163.6 | 26,740.3 | 29,731.6 | 25,791.2 | 26,412.4 | 27,048.5 | 27,699.9 | 28,367.0 | 29,050.2 |
| Revenue Growth, % | 0 | 5.43 | 6.27 | 11.19 | -13.25 | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 |
| EBITDA | 6,653.0 | 7,803.0 | 10,701.9 | 12,503.3 | 13,061.2 | 10,121.3 | 10,365.1 | 10,614.7 | 10,870.4 | 11,132.2 |
| EBITDA, % | 27.88 | 31.01 | 40.02 | 42.05 | 50.64 | 38.32 | 38.32 | 38.32 | 38.32 | 38.32 |
| Depreciation | 789.9 | 874.7 | 850.2 | 728.5 | 753.9 | 810.3 | 829.8 | 849.8 | 870.2 | 891.2 |
| Depreciation, % | 3.31 | 3.48 | 3.18 | 2.45 | 2.92 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 |
| EBIT | 5,863.2 | 6,928.2 | 9,851.7 | 11,774.8 | 12,307.3 | 9,311.1 | 9,535.3 | 9,765.0 | 10,000.2 | 10,241.0 |
| EBIT, % | 24.57 | 27.53 | 36.84 | 39.6 | 47.72 | 35.25 | 35.25 | 35.25 | 35.25 | 35.25 |
| Total Cash | 32,188.0 | 36,177.9 | 45,448.1 | 40,382.3 | 32,998.9 | 26,412.4 | 27,048.5 | 27,699.9 | 28,367.0 | 29,050.2 |
| 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 | -51,911.1 | -60,415.7 | -71,877.5 | -71,569.7 | .0 | -21,129.9 | -21,638.8 | -22,159.9 | -22,693.6 | -23,240.2 |
| Inventories, % | -217.51 | -240.09 | -268.8 | -240.72 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 2,673.6 | 2,309.6 | 2,184.5 | 2,830.1 | 3,189.5 | 2,664.2 | 2,728.4 | 2,794.1 | 2,861.4 | 2,930.3 |
| Accounts Payable, % | 11.2 | 9.18 | 8.17 | 9.52 | 12.37 | 10.09 | 10.09 | 10.09 | 10.09 | 10.09 |
| Capital Expenditure | -750.3 | -761.8 | -771.0 | -989.8 | -1,683.0 | -998.9 | -1,022.9 | -1,047.6 | -1,072.8 | -1,098.6 |
| Capital Expenditure, % | -3.14 | -3.03 | -2.88 | -3.33 | -6.53 | -3.78 | -3.78 | -3.78 | -3.78 | -3.78 |
| Tax Rate, % | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 |
| EBITAT | 4,763.1 | 5,928.2 | 7,601.7 | 9,374.8 | 10,157.3 | 7,562.7 | 7,744.9 | 7,931.4 | 8,122.4 | 8,318.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 59,387.4 | 14,181.8 | 19,017.5 | 9,451.4 | -61,982.1 | 27,978.8 | 8,124.8 | 8,320.5 | 8,520.9 | 8,726.1 |
| WACC, % | 21.11 | 21.95 | 20.33 | 20.8 | 21.36 | 21.11 | 21.11 | 21.11 | 21.11 | 21.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 40,634.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8,901 | |||||||||
| Terminal Value | 46,574 | |||||||||
| Present Terminal Value | 17,874 | |||||||||
| Enterprise Value | 58,508 | |||||||||
| Net Debt | -69,435 | |||||||||
| Equity Value | 127,944 | |||||||||
| Diluted Shares Outstanding, MM | 746 | |||||||||
| Equity Value Per Share | 171.52 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to develop various scenarios.
- Comprehensive Financial Data: City Union Bank Limited’s (CUBNS) financial information pre-loaded to facilitate your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
- Tailorable and Professional: A sleek Excel model designed to fit your valuation requirements.
- Designed for Analysts and Investors: Perfect for assessing projections, confirming strategies, and optimizing your time.
Key Features
- Real-Time CUBNS Data: Comes pre-loaded with City Union Bank's historical financial data and future projections.
- Comprehensive Input Options: Modify parameters such as revenue growth, margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Interactive Valuation Tool: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both professionals and newcomers in the finance space.
How It Works
- 1. Access the Template: Download and open the Excel file containing City Union Bank Limited’s (CUBNS) preloaded data.
- 2. Adjust Assumptions: Modify crucial inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Analyze different valuation outcomes by comparing multiple forecasts.
- 5. Make Informed Decisions: Present professional valuation insights from City Union Bank Limited (CUBNS) to support your strategic choices.
Why Choose the City Union Bank Limited (CUBNS) Calculator?
- All-in-One Solution: Features DCF, WACC, and comprehensive financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for City Union Bank Limited (CUBNS).
- Ready-to-Use Data: Access to historical and projected data provides a solid foundation for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focused on City Union Bank Limited (CUBNS).
Who Can Benefit from This Product?
- Investors: Assess the fair value of City Union Bank Limited (CUBNS) effectively prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily modify the template to create valuation reports tailored for clients.
- Entrepreneurs: Discover financial modeling insights applied by leading companies within the industry.
- Educators: Employ it as a resource for teaching valuation techniques and methodologies.
Contents of the Template
- Historical Data: Contains City Union Bank's (CUBNS) previous financial statements and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for determining the intrinsic value of City Union Bank (CUBNS).
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential parameters such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: An in-depth analysis of City Union Bank's (CUBNS) financial performance.
- Interactive Dashboard: Dynamically visualize valuation results and forecasts.
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.