|
Valoración de DCF de Man Infraconstruction Limited (Maninfra.NS)
IN | Industrials | Engineering & Construction | 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
Man Infraconstruction Limited (MANINFRA.NS) Bundle
¡Obtenga información sobre el análisis de valoración de Infraconstruction Limited (Maninfrans) con nuestra calculadora DCF de vanguardia! Esta plantilla de Excel viene previamente con datos reales (Maninfrans), lo que le permite ajustar los pronósticos y supuestos para un cálculo preciso del valor intrínseco de Man Infraconstruction Limited.
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 | 2,669.8 | 4,271.6 | 9,614.8 | 18,903.5 | 12,634.5 | 12,004.2 | 11,405.3 | 10,836.3 | 10,295.6 | 9,782.0 |
| Revenue Growth, % | 0 | 60 | 125.09 | 96.61 | -33.16 | -4.99 | -4.99 | -4.99 | -4.99 | -4.99 |
| EBITDA | 232.9 | 1,197.5 | 4,468.2 | 4,602.6 | 4,218.9 | 3,384.4 | 3,215.5 | 3,055.1 | 2,902.7 | 2,757.9 |
| EBITDA, % | 8.72 | 28.03 | 46.47 | 24.35 | 33.39 | 28.19 | 28.19 | 28.19 | 28.19 | 28.19 |
| Depreciation | 56.3 | 79.7 | 87.7 | 108.3 | 99.5 | 150.0 | 142.5 | 135.4 | 128.7 | 122.2 |
| Depreciation, % | 2.11 | 1.87 | 0.91228 | 0.57269 | 0.7877 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 |
| EBIT | 176.5 | 1,117.8 | 4,380.5 | 4,494.4 | 4,119.4 | 3,234.4 | 3,073.0 | 2,919.7 | 2,774.0 | 2,635.6 |
| EBIT, % | 6.61 | 26.17 | 45.56 | 23.78 | 32.6 | 26.94 | 26.94 | 26.94 | 26.94 | 26.94 |
| Total Cash | 1,333.0 | 2,585.8 | 4,915.0 | 3,636.8 | 7,295.4 | 5,727.6 | 5,441.8 | 5,170.3 | 4,912.4 | 4,667.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,936.4 | 1,190.3 | 3,399.9 | 6,536.9 | 1,640.6 | 5,060.8 | 4,808.3 | 4,568.4 | 4,340.5 | 4,123.9 |
| Account Receivables, % | 109.99 | 27.87 | 35.36 | 34.58 | 12.99 | 42.16 | 42.16 | 42.16 | 42.16 | 42.16 |
| Inventories | 3,799.2 | 4,027.4 | 4,490.2 | 3,803.1 | 5,047.0 | 7,227.7 | 6,867.1 | 6,524.5 | 6,199.0 | 5,889.7 |
| Inventories, % | 142.3 | 94.28 | 46.7 | 20.12 | 39.95 | 60.21 | 60.21 | 60.21 | 60.21 | 60.21 |
| Accounts Payable | 440.9 | 784.9 | 1,043.4 | 1,987.0 | 1,230.9 | 1,584.4 | 1,505.3 | 1,430.2 | 1,358.9 | 1,291.1 |
| Accounts Payable, % | 16.51 | 18.37 | 10.85 | 10.51 | 9.74 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 |
| Capital Expenditure | .0 | .0 | 1,601.2 | -74.2 | .0 | -9.4 | -9.0 | -8.5 | -8.1 | -7.7 |
| Capital Expenditure, % | 0 | 0 | 16.65 | -0.39239 | 0 | -0.0784776 | -0.0784776 | -0.0784776 | -0.0784776 | -0.0784776 |
| Tax Rate, % | 24.37 | 24.37 | 24.37 | 24.37 | 24.37 | 24.37 | 24.37 | 24.37 | 24.37 | 24.37 |
| EBITAT | 36.6 | 649.3 | 2,501.4 | 2,927.2 | 3,115.3 | 1,789.7 | 1,700.4 | 1,615.6 | 1,535.0 | 1,458.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6,201.8 | 2,590.9 | 1,776.4 | 1,455.0 | 6,111.0 | -3,317.1 | 2,368.0 | 2,249.9 | 2,137.6 | 2,031.0 |
| WACC, % | 6.54 | 6.74 | 6.74 | 6.78 | 6.84 | 6.73 | 6.73 | 6.73 | 6.73 | 6.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,935.5 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 2,092 | |||||||||
| Terminal Value | 56,095 | |||||||||
| Present Terminal Value | 40,505 | |||||||||
| Enterprise Value | 44,441 | |||||||||
| Net Debt | -1,147 | |||||||||
| Equity Value | 45,588 | |||||||||
| Diluted Shares Outstanding, MM | 373 | |||||||||
| Equity Value Per Share | 122.25 |
What You Will Receive
- Customizable Excel Template: An entirely editable Excel-based DCF Calculator featuring pre-filled financial data for MAN Infraconstruction Limited (MANINFRANS).
- Authentic Data: Historical performance data and future projections (highlighted in the yellow cells).
- Adaptable Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instantaneous Calculations: Quickly observe how your inputs affect MAN Infraconstruction Limited’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for ease of understanding and use, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life MANINFRANS Financials: Pre-loaded historical and projected financial data for Man Infraconstruction Limited (MANINFRANS).
- ✏️ Fully Customizable Inputs: Modify essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas determine Man Infraconstruction's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize the valuation of Man Infraconstruction immediately after adjustments.
- Scenario Analysis: Evaluate and compare various financial assumptions side-by-side.
How It Functions
- Download the Template: Gain immediate access to the Excel-based MANINFRANS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted fields for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates the intrinsic value of Man Infraconstruction Limited (MANINFRANS).
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial decisions.
Why Opt for This Calculator?
- User-Friendly and Accessible: Suitable for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your evaluation.
- Real-Time Feedback: Observe immediate updates to Man Infraconstruction Limited’s (MANINFRANS) valuation as you tweak inputs.
- Preloaded Data: Comes equipped with Man Infraconstruction Limited’s (MANINFRANS) actual financial information for swift assessments.
- Relied Upon by Experts: A go-to tool for investors and analysts in making data-driven decisions.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and precise valuation models for portfolio assessment of Man Infraconstruction Limited (MANINFRANS).
- Finance Departments: Evaluate valuation scenarios to inform corporate strategy for Man Infraconstruction Limited (MANINFRANS).
- Consultants and Financial Advisors: Deliver accurate valuation analyses and insights for clients considering Man Infraconstruction Limited (MANINFRANS) stock.
- Students and Academics: Utilize real market data to enhance learning and practice in financial modeling with a focus on Man Infraconstruction Limited (MANINFRANS).
- Industry Enthusiasts: Gain insights into the valuation practices of construction companies like Man Infraconstruction Limited (MANINFRANS).
What the Template Includes
- Pre-Filled DCF Model: MANINFRANS’s financial data preloaded for immediate access.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess MANINFRANS’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and CAPEX to suit your scenarios.
- Financial Statements: Access annual and quarterly reports for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and 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.