|
Valoración de DCF de Grasim Industries Limited (Grasim.NS)
IN | Basic Materials | Construction Materials | 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
Grasim Industries Limited (GRASIM.NS) Bundle
¡Obtenga información sobre su análisis de valoración de Grasim Industries Limited (Grasimns) utilizando nuestra sofisticada calculadora DCF! Esta plantilla de Excel viene precargada de datos reales (Grasimns), lo que le permite ajustar los pronósticos y los supuestos para determinar con precisión el valor intrínseco de Grasim Industries Limited.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 767,486.3 | 757,327.2 | 945,887.4 | 1,176,270.8 | 1,299,682.3 | 1,489,509.1 | 1,707,061.2 | 1,956,388.2 | 2,242,131.0 | 2,569,608.4 |
| Revenue Growth, % | 0 | -1.32 | 24.9 | 24.36 | 10.49 | 14.61 | 14.61 | 14.61 | 14.61 | 14.61 |
| EBITDA | 167,702.3 | 193,542.2 | 211,377.8 | 250,580.9 | 278,851.3 | 335,175.8 | 384,130.4 | 440,235.0 | 504,534.1 | 578,224.5 |
| EBITDA, % | 21.85 | 25.56 | 22.35 | 21.3 | 21.46 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 |
| Depreciation | 40,146.9 | 40,531.5 | 41,829.2 | 45,653.7 | 50,013.2 | 67,726.3 | 77,618.1 | 88,954.7 | 101,947.1 | 116,837.1 |
| Depreciation, % | 5.23 | 5.35 | 4.42 | 3.88 | 3.85 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 |
| EBIT | 127,555.4 | 153,010.7 | 169,548.6 | 204,927.2 | 228,838.1 | 267,449.6 | 306,512.3 | 351,280.3 | 402,587.0 | 461,387.4 |
| EBIT, % | 16.62 | 20.2 | 17.92 | 17.42 | 17.61 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 |
| Total Cash | 151,814.7 | 224,179.8 | 179,676.4 | 208,686.3 | 270,056.9 | 318,450.4 | 364,962.1 | 418,267.2 | 479,357.7 | 549,370.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 214,123.6 | 174,600.2 | 208,074.1 | 291,624.8 | .0 | 291,181.8 | 333,710.7 | 382,451.3 | 438,310.7 | 502,328.7 |
| Account Receivables, % | 27.9 | 23.05 | 22 | 24.79 | 0.0000000000769 | 19.55 | 19.55 | 19.55 | 19.55 | 19.55 |
| Inventories | 68,055.7 | 61,969.6 | 95,364.2 | 111,591.5 | 135,447.8 | 140,134.5 | 160,602.0 | 184,059.0 | 210,941.9 | 241,751.3 |
| Inventories, % | 8.87 | 8.18 | 10.08 | 9.49 | 10.42 | 9.41 | 9.41 | 9.41 | 9.41 | 9.41 |
| Accounts Payable | 65,829.1 | 79,168.4 | 113,934.4 | 133,532.7 | 153,570.6 | 161,594.9 | 185,196.9 | 212,246.0 | 243,245.9 | 278,773.5 |
| Accounts Payable, % | 8.58 | 10.45 | 12.05 | 11.35 | 11.82 | 10.85 | 10.85 | 10.85 | 10.85 | 10.85 |
| Capital Expenditure | -51,305.6 | -36,510.4 | -85,876.8 | -120,361.6 | -194,850.3 | -136,467.1 | -156,399.0 | -179,242.1 | -205,421.5 | -235,424.6 |
| Capital Expenditure, % | -6.68 | -4.82 | -9.08 | -10.23 | -14.99 | -9.16 | -9.16 | -9.16 | -9.16 | -9.16 |
| Tax Rate, % | 58.94 | 58.94 | 58.94 | 58.94 | 58.94 | 58.94 | 58.94 | 58.94 | 58.94 | 58.94 |
| EBITAT | 84,663.1 | 67,409.1 | 101,375.5 | 95,003.7 | 93,950.0 | 137,808.8 | 157,936.7 | 181,004.3 | 207,441.1 | 237,739.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -142,845.8 | 130,379.0 | 25,225.4 | -59,883.9 | 236,919.3 | -218,776.2 | 39,761.3 | 45,568.6 | 52,224.2 | 59,851.9 |
| WACC, % | 5.23 | 4.78 | 5.1 | 4.83 | 4.72 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -42,812.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 61,049 | |||||||||
| Terminal Value | 2,083,149 | |||||||||
| Present Terminal Value | 1,637,606 | |||||||||
| Enterprise Value | 1,594,793 | |||||||||
| Net Debt | 1,347,563 | |||||||||
| Equity Value | 247,231 | |||||||||
| Diluted Shares Outstanding, MM | 661 | |||||||||
| Equity Value Per Share | 374.27 |
Benefits of Choosing Grasim Industries Limited (GRASIMNS)
- Comprehensive Financial Model: Utilize Grasim's actual financial data for accurate DCF valuation.
- Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other critical variables.
- Real-Time Calculations: Enjoy automatic updates that display results instantly as you adjust parameters.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation outputs.
- Flexible and Reusable: Designed for adaptability, enabling continual use for in-depth financial forecasts.
Key Features
- 🔍 Real-Life GRASIM Financials: Pre-loaded historical and forecasted data for Grasim Industries Limited (GRASIMNS).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas evaluate Grasim’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: See Grasim’s valuation immediately after adjustments are made.
- Scenario Analysis: Explore and compare results for different financial assumptions side-by-side.
How It Works
- Step 1: Download the pre-built Excel template that includes data for Grasim Industries Limited (GRASIMNS).
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth rates, and margins).
- Step 4: Instantly see the recalibrated results, which include the intrinsic value of Grasim Industries Limited (GRASIMNS).
- Step 5: Use the generated outputs to make well-informed investment choices or prepare detailed reports.
Why Choose the Grasim Industries Calculator?
- Precision: Utilizes actual Grasim financial data for reliable results.
- Versatility: Users can easily adjust and experiment with different inputs.
- Efficiency: Eliminate the need to create a DCF model from the ground up.
- High-Quality: Created with the accuracy and usability expectations of top executives.
- Intuitive: Simple to navigate, suitable for users with varying levels of financial expertise.
Who Can Benefit from This Product?
- Finance Students: Master valuation methods and apply them with real-world data.
- Academics: Integrate professional models into your curriculum or research projects.
- Investors: Validate your assumptions and evaluate valuation scenarios for Grasim Industries Limited (GRASIMNS).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Small Business Owners: Understand the analytical approaches used for large public companies like Grasim Industries Limited (GRASIMNS).
Contents of the Template
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Grasim Industries Limited’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Graphs and tables providing clear, actionable 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.