|
Valoración de DCF Jindal Stiling Inqueol Limited (JSL.NS)
IN | Basic Materials | Steel | 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
Jindal Stainless Limited (JSL.NS) Bundle
¡Descubra el verdadero valor de Jindal Scule INOXY LIMITED (JSLNS) con nuestra calculadora DCF avanzada! Ajuste los supuestos cruciales, explore varios escenarios y evalúe cómo los diferentes cambios afectan la valoración de Jindal Stainless Limited (JSLNS): todo dentro de una plantilla de Excel conveniente.
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 | 127,690.5 | 121,313.4 | 211,190.3 | 356,970.3 | 384,143.0 | 524,098.0 | 715,042.8 | 975,554.7 | 1,330,979.0 | 1,815,895.2 |
| Revenue Growth, % | 0 | -4.99 | 74.09 | 69.03 | 7.61 | 36.43 | 36.43 | 36.43 | 36.43 | 36.43 |
| EBITDA | 11,838.1 | 15,675.0 | 51,611.6 | 37,123.8 | 49,725.6 | 73,347.2 | 100,069.8 | 136,528.3 | 186,269.7 | 254,133.4 |
| EBITDA, % | 9.27 | 12.92 | 24.44 | 10.4 | 12.94 | 13.99 | 13.99 | 13.99 | 13.99 | 13.99 |
| Depreciation | 4,251.6 | 4,029.6 | 7,591.1 | 7,237.5 | 8,788.3 | 15,262.7 | 20,823.4 | 28,410.0 | 38,760.6 | 52,882.3 |
| Depreciation, % | 3.33 | 3.32 | 3.59 | 2.03 | 2.29 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 |
| EBIT | 7,586.5 | 11,645.4 | 44,020.5 | 29,886.3 | 40,937.3 | 58,084.5 | 79,246.4 | 108,118.3 | 147,509.1 | 201,251.1 |
| EBIT, % | 5.94 | 9.6 | 20.84 | 8.37 | 10.66 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 |
| Total Cash | 419.4 | 695.0 | 2,826.1 | 17,193.5 | 18,709.2 | 12,501.2 | 17,055.8 | 23,269.7 | 31,747.6 | 43,314.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7,051.9 | 9,338.9 | 38,597.2 | 36,578.2 | 28,368.5 | 51,496.4 | 70,258.1 | 95,855.2 | 130,778.2 | 178,424.7 |
| Account Receivables, % | 5.52 | 7.7 | 18.28 | 10.25 | 7.38 | 9.83 | 9.83 | 9.83 | 9.83 | 9.83 |
| Inventories | 27,389.8 | 27,886.0 | 41,770.9 | 83,939.2 | 79,315.0 | 113,600.6 | 154,988.8 | 211,455.9 | 288,495.8 | 393,603.6 |
| Inventories, % | 21.45 | 22.99 | 19.78 | 23.51 | 20.65 | 21.68 | 21.68 | 21.68 | 21.68 | 21.68 |
| Accounts Payable | 26,595.8 | 26,318.5 | 57,427.1 | 78,209.9 | 69,257.2 | 114,938.3 | 156,813.8 | 213,945.9 | 291,892.9 | 398,238.3 |
| Accounts Payable, % | 20.83 | 21.69 | 27.19 | 21.91 | 18.03 | 21.93 | 21.93 | 21.93 | 21.93 | 21.93 |
| Capital Expenditure | -1,968.2 | -1,677.5 | -7,651.7 | -16,557.1 | -14,749.1 | -15,749.2 | -21,487.0 | -29,315.4 | -39,995.9 | -54,567.7 |
| Capital Expenditure, % | -1.54 | -1.38 | -3.62 | -4.64 | -3.84 | -3.01 | -3.01 | -3.01 | -3.01 | -3.01 |
| Tax Rate, % | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 |
| EBITAT | 3,274.0 | 7,078.9 | 33,910.7 | 22,781.3 | 30,917.9 | 38,652.7 | 52,735.1 | 71,948.1 | 98,161.0 | 133,924.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,288.5 | 6,370.5 | 21,815.5 | -5,904.8 | 28,838.3 | 26,433.9 | 33,797.1 | 46,110.4 | 62,909.8 | 85,829.8 |
| WACC, % | 9.28 | 9.45 | 9.61 | 9.6 | 9.6 | 9.51 | 9.51 | 9.51 | 9.51 | 9.51 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 185,667.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 88,834 | |||||||||
| Terminal Value | 1,477,983 | |||||||||
| Present Terminal Value | 938,406 | |||||||||
| Enterprise Value | 1,124,073 | |||||||||
| Net Debt | 48,226 | |||||||||
| Equity Value | 1,075,848 | |||||||||
| Diluted Shares Outstanding, MM | 824 | |||||||||
| Equity Value Per Share | 1,306.03 |
What You Will Receive
- Authentic JSLNS Financial Data: Pre-loaded with Jindal Stainless Limited’s historical and forecasted figures for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch Jindal Stainless Limited’s intrinsic value refresh immediately based on your modifications.
- Professional Valuation Platform: Tailored for investors, analysts, and consultants seeking reliable DCF outcomes.
- Intuitive Layout: A straightforward structure with clear guidance suitable for all skill levels.
Core Features of Jindal Stainless Limited (JSLNS)
- Customizable Forecast Inputs: Adjust essential factors such as revenue growth rates, EBITDA margins, and capital expenditure levels.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Accuracy: Leverages Jindal Stainless's actual financial data for dependable valuation results.
- Simplified Scenario Analysis: Easily evaluate various assumptions and analyze their impacts side by side.
- Efficiency Booster: Removes the need for constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring Jindal Stainless Limited’s (JSLNS) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify the forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: View the updated results instantly, including Jindal Stainless Limited’s (JSLNS) intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create detailed reports.
Why Opt for This Calculator?
- All-in-One Tool: Features DCF, WACC, and financial ratio analyses bundled together for user convenience.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes Jindal Stainless Limited’s intrinsic value and Net Present Value.
- Preloaded Information: Comes with historical and projected data for precise baseline calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Investors: Evaluate Jindal Stainless Limited’s (JSLNS) market position prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts for accuracy.
- Startup Founders: Understand the valuation principles applied to established companies like Jindal Stainless Limited (JSLNS).
- Consultants: Create detailed valuation reports for your clients based on Jindal Stainless Limited (JSLNS).
- Students and Educators: Utilize authentic data from Jindal Stainless Limited (JSLNS) to practice and instruct valuation methods.
Contents of the Template
- In-Depth DCF Model: An editable template featuring comprehensive valuation calculations.
- Real-World Data: Jindal Stainless Limited’s (JSLNS) historical and projected financials preloaded for thorough analysis.
- Adjustable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Detailed annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Interactive charts and tables for clear, actionable 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.