|
Lic Housing Finance Limited (lichsgfin.ns) Valoración de DCF
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
LIC Housing Finance Limited (LICHSGFIN.NS) Bundle
¿Busca evaluar el valor intrínseco de LIC Housing Finance Limited? Nuestra calculadora DCF LichsgFinns integra datos reales con amplias opciones de personalización, lo que le permite ajustar los pronósticos y tomar decisiones de inversión más informadas.
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 | 48,670.0 | 52,836.5 | 56,810.0 | 64,108.7 | 72,481.6 | 80,090.2 | 88,497.5 | 97,787.3 | 108,052.3 | 119,394.9 |
| Revenue Growth, % | 0 | 8.56 | 7.52 | 12.85 | 13.06 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 |
| EBITDA | .0 | .0 | .0 | .0 | 238,138.2 | 16,018.0 | 17,699.5 | 19,557.5 | 21,610.5 | 23,879.0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 328.55 | 20 | 20 | 20 | 20 | 20 |
| Depreciation | 24,095.9 | 31,785.7 | 41,884.3 | 39,288.1 | 692.3 | 39,345.6 | 43,475.8 | 48,039.6 | 53,082.4 | 58,654.7 |
| Depreciation, % | 49.51 | 60.16 | 73.73 | 61.28 | 0.95514 | 49.13 | 49.13 | 49.13 | 49.13 | 49.13 |
| EBIT | -24,095.9 | -31,785.7 | -41,884.3 | -39,288.1 | 237,445.9 | -23,174.6 | -25,607.3 | -28,295.3 | -31,265.6 | -34,547.6 |
| EBIT, % | -49.51 | -60.16 | -73.73 | -61.28 | 327.59 | -28.94 | -28.94 | -28.94 | -28.94 | -28.94 |
| Total Cash | 13,693.0 | 13,318.7 | 8,243.5 | 6,413.8 | 16,551.8 | 16,129.0 | 17,822.1 | 19,693.0 | 21,760.2 | 24,044.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 99.4 | 22.0 | 24.3 | 26.8 | 29.6 | 32.7 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0.13714 | 0.02742765 | 0.02742765 | 0.02742765 | 0.02742765 | 0.02742765 |
| Inventories | 20,388.1 | 13,720.5 | 9,829.9 | 8,262.0 | .0 | 15,705.5 | 17,354.2 | 19,175.9 | 21,188.8 | 23,413.1 |
| Inventories, % | 41.89 | 25.97 | 17.3 | 12.89 | 0 | 19.61 | 19.61 | 19.61 | 19.61 | 19.61 |
| Accounts Payable | 6,263.7 | 8,928.6 | 7,469.5 | 6,853.1 | 5,707.2 | 9,847.9 | 10,881.7 | 12,024.0 | 13,286.2 | 14,680.9 |
| Accounts Payable, % | 12.87 | 16.9 | 13.15 | 10.69 | 7.87 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 |
| Capital Expenditure | -147.2 | -108.3 | -353.1 | -641.0 | -374.5 | -423.8 | -468.2 | -517.4 | -571.7 | -631.7 |
| Capital Expenditure, % | -0.30245 | -0.20497 | -0.62155 | -0.99986 | -0.51668 | -0.5291 | -0.5291 | -0.5291 | -0.5291 | -0.5291 |
| Tax Rate, % | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 | 21.52 |
| EBITAT | -17,643.4 | -25,887.8 | -34,346.7 | -31,895.6 | 186,343.3 | -18,369.6 | -20,298.0 | -22,428.7 | -24,783.1 | -27,384.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7,819.1 | 15,122.1 | 9,616.0 | 7,703.0 | 193,677.8 | 9,064.9 | 22,092.4 | 24,411.5 | 26,974.1 | 29,805.6 |
| WACC, % | 5.83 | 6.39 | 6.42 | 6.37 | 6.19 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 91,663.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 30,402 | |||||||||
| Terminal Value | 717,263 | |||||||||
| Present Terminal Value | 529,989 | |||||||||
| Enterprise Value | 621,653 | |||||||||
| Net Debt | 2,411,138 | |||||||||
| Equity Value | -1,789,485 | |||||||||
| Diluted Shares Outstanding, MM | 550 | |||||||||
| Equity Value Per Share | -3,253.24 |
Benefits You Will Receive
- Authentic LICHSGFIN Financial Data: Comprehensive historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital investments as needed.
- Real-Time Calculations: Automatic computation of intrinsic value and NPV.
- Scenario Evaluation: Explore various scenarios to assess the future performance of LIC Housing Finance.
- User-Friendly and Clear Layout: Designed for industry experts while remaining approachable for newcomers.
Key Features
- Comprehensive LICHSGFIN Data: Pre-populated with LIC Housing Finance Limited’s historical financial performance and future projections.
- Customizable Assumptions: Tailor revenue growth rates, profit margins, WACC, tax rates, and capital expenditure parameters.
- Responsive Valuation Tool: Automatic recalculation of Net Present Value (NPV) and intrinsic value in real-time based on your adjustments.
- Multiple Scenario Analysis: Develop various forecast scenarios to explore different valuation results.
- Intuitive User Interface: Designed to be straightforward and accessible for both experienced professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring data for LIC Housing Finance Limited (LICHSGFINNS).
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including the intrinsic value of LIC Housing Finance Limited (LICHSGFINNS).
- Step 5: Use the resulting data to make informed investment decisions or prepare reports based on the outputs.
Why Choose This Calculator for LIC Housing Finance Limited (LICHSGFINNS)?
- User-Friendly Interface: Crafted for both novice and experienced users.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Updates: Instantly view changes in LIC Housing Finance's valuation as you modify inputs.
- Preloaded Data: Comes equipped with LIC Housing Finance's actual financial figures for swift evaluations.
- Preferred by Industry Experts: Favored by investors and analysts for making well-informed choices.
Who Can Benefit from LIC Housing Finance Limited (LICHSGFINNS)?
- Real Estate Investors: Gain confidence in your investment choices with our expert valuation tools.
- Financial Analysts: Streamline your workflow with our ready-to-customize DCF model.
- Consultants: Effortlessly modify templates for impactful client presentations and reports.
- Finance Enthusiasts: Enhance your knowledge of valuation methods with practical, real-world examples.
- Educators and Students: Utilize this resource as an effective learning aid in finance-related studies.
What the Template Includes
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: LICHSGFINNS’s historical and projected financials preloaded for thorough 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 focusing on profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables for 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.