|
Inicio First Finance Company India Limited (HomeFirst.NS) DCF Valoración
IN | Financial Services | Financial - Mortgages | 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
Home First Finance Company India Limited (HOMEFIRST.NS) Bundle
¡Obtenga información sobre su hogar First Finance Company India Limited (HomeFirstns) Análisis de valoración con nuestra calculadora DCF de vanguardia! Precedidos con datos reales (HomeFirstns), esta plantilla de Excel le permite ajustar los pronósticos y los supuestos para determinar con precisión el valor intrínseco de la compañía de finanzas de Home First.
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 | 3,585.7 | 4,061.3 | 4,783.6 | 7,326.3 | 6,076.8 | 7,096.9 | 8,288.3 | 9,679.7 | 11,304.6 | 13,202.3 |
| Revenue Growth, % | 0 | 13.26 | 17.79 | 53.15 | -17.05 | 16.79 | 16.79 | 16.79 | 16.79 | 16.79 |
| EBITDA | 3,093.1 | 3,610.8 | 4,524.6 | 2,308.8 | 3,227.8 | 5,030.1 | 5,874.5 | 6,860.7 | 8,012.4 | 9,357.4 |
| EBITDA, % | 86.26 | 88.91 | 94.59 | 31.51 | 53.12 | 70.88 | 70.88 | 70.88 | 70.88 | 70.88 |
| Depreciation | 1,166.9 | 1,349.3 | 1,507.3 | 1,887.3 | 117.3 | 1,773.8 | 2,071.5 | 2,419.3 | 2,825.4 | 3,299.7 |
| Depreciation, % | 32.54 | 33.22 | 31.51 | 25.76 | 1.93 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 |
| EBIT | 1,926.3 | 2,261.5 | 3,017.3 | 421.5 | 3,110.6 | 3,256.3 | 3,803.0 | 4,441.4 | 5,187.0 | 6,057.7 |
| EBIT, % | 53.72 | 55.68 | 63.08 | 5.75 | 51.19 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 |
| Total Cash | 3,824.6 | 10,888.2 | 6,607.5 | 2,984.1 | 8,215.1 | 6,255.7 | 7,305.8 | 8,532.3 | 9,964.6 | 11,637.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 962.6 | 1,129.2 | 1,178.0 | .0 | 899.7 | 1,050.7 | 1,227.1 | 1,433.1 | 1,673.7 |
| Account Receivables, % | 0 | 23.7 | 23.61 | 16.08 | 0 | 12.68 | 12.68 | 12.68 | 12.68 | 12.68 |
| Inventories | -626.4 | 112.9 | 6,143.7 | 58,705.8 | .0 | 2,630.3 | 3,071.8 | 3,587.5 | 4,189.7 | 4,893.0 |
| Inventories, % | -17.47 | 2.78 | 128.43 | 801.3 | 0 | 37.06 | 37.06 | 37.06 | 37.06 | 37.06 |
| Accounts Payable | 4.3 | 48.5 | 62.1 | 149.1 | 114.9 | 92.8 | 108.4 | 126.5 | 147.8 | 172.6 |
| Accounts Payable, % | 0.12048 | 1.19 | 1.3 | 2.04 | 1.89 | 1.31 | 1.31 | 1.31 | 1.31 | 1.31 |
| Capital Expenditure | -42.3 | -26.5 | -35.2 | -71.5 | -80.0 | -69.0 | -80.6 | -94.1 | -109.9 | -128.4 |
| Capital Expenditure, % | -1.18 | -0.65176 | -0.73668 | -0.97648 | -1.32 | -0.97231 | -0.97231 | -0.97231 | -0.97231 | -0.97231 |
| Tax Rate, % | 23.56 | 23.56 | 23.56 | 23.56 | 23.56 | 23.56 | 23.56 | 23.56 | 23.56 | 23.56 |
| EBITAT | 1,428.4 | 1,689.5 | 2,481.3 | 326.0 | 2,377.6 | 2,506.5 | 2,927.3 | 3,418.7 | 3,992.6 | 4,662.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,183.6 | 1,354.7 | -2,230.5 | -50,382.2 | 62,264.5 | 659.2 | 4,341.2 | 5,070.0 | 5,921.0 | 6,915.0 |
| WACC, % | 4.92 | 4.93 | 5.08 | 4.99 | 4.97 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 19,248.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7,053 | |||||||||
| Terminal Value | 236,809 | |||||||||
| Present Terminal Value | 185,737 | |||||||||
| Enterprise Value | 204,985 | |||||||||
| Net Debt | 67,216 | |||||||||
| Equity Value | 137,769 | |||||||||
| Diluted Shares Outstanding, MM | 91 | |||||||||
| Equity Value Per Share | 1,517.31 |
Benefits You Will Receive
- Authentic HOMEFIRSTNS Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automated Calculations: Dynamic computation of intrinsic value and NPV.
- Scenario Exploration: Analyze various scenarios to assess the future performance of Home First Finance Company India Limited.
- User-Friendly Design: Crafted for professionals while remaining approachable for novices.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Home First Finance Company India Limited (HOMEFIRSTNS).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable input options.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Home First Finance Company India Limited (HOMEFIRSTNS).
- User-Friendly Dashboard and Charts: Visual representations of key valuation metrics to facilitate straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Home First Finance Company India Limited's (HOMEFIRSTNS) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with key metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalibrated results, including Home First Finance Company India Limited's (HOMEFIRSTNS) intrinsic value.
- Step 5: Utilize the outputs to make informed investment choices or generate comprehensive reports.
Why Opt for This Calculator?
- User-Friendly Interface: Perfectly crafted for both newcomers and seasoned users.
- Customizable Inputs: Effortlessly adjust parameters to tailor your analysis.
- Real-Time Updates: Instantly view changes to Home First Finance Company India Limited’s valuation as you modify inputs.
- Pre-Configured: Comes with Home First Finance Company India Limited’s (HOMEFIRSTNS) actual financial data for swift evaluations.
- Preferred by Experts: Frequently utilized by investors and analysts for strategic decision-making.
Who Should Use This Product?
- Investors: Accurately assess the fair value of Home First Finance Company India Limited (HOMEFIRSTNS) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by established firms.
- Educators: Implement it as a teaching resource to illustrate valuation methods.
What the Template Includes
- Pre-Filled Data: Features Home First Finance Company India Limited’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations for convenience.
- Weighted Average Cost of Capital (WACC): A specific sheet designed to compute WACC based on customized inputs.
- Key Financial Ratios: Evaluate Home First Finance Company India Limited’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates as per your analysis.
- Clear Dashboard: Visual representations and tables summarizing 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.