|
Valoración de DCF de PI Industries Limited (Piind.NS)
IN | Basic Materials | Agricultural Inputs | 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
PI Industries Limited (PIIND.NS) Bundle
¿Busca evaluar el valor intrínseco de PI Industries Limited? Nuestra calculadora PIINDNS DCF integra datos del mundo real con extensas funciones de personalización, lo que le permite refinar sus pronósticos y mejorar sus opciones de inversión.
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 | 33,066.0 | 45,200.0 | 52,524.0 | 64,920.0 | 76,116.0 | 93,955.0 | 115,974.8 | 143,155.4 | 176,706.1 | 218,119.9 |
| Revenue Growth, % | 0 | 36.7 | 16.2 | 23.6 | 17.25 | 23.44 | 23.44 | 23.44 | 23.44 | 23.44 |
| EBITDA | 7,687.0 | 11,429.0 | 12,510.0 | 17,033.0 | 22,360.0 | 24,045.6 | 29,681.1 | 36,637.4 | 45,223.9 | 55,822.8 |
| EBITDA, % | 23.25 | 25.29 | 23.82 | 26.24 | 29.38 | 25.59 | 25.59 | 25.59 | 25.59 | 25.59 |
| Depreciation | 1,367.0 | 1,748.0 | 2,018.0 | 2,265.0 | 3,082.0 | 3,642.0 | 4,495.5 | 5,549.1 | 6,849.6 | 8,455.0 |
| Depreciation, % | 4.13 | 3.87 | 3.84 | 3.49 | 4.05 | 3.88 | 3.88 | 3.88 | 3.88 | 3.88 |
| EBIT | 6,320.0 | 9,681.0 | 10,492.0 | 14,768.0 | 19,278.0 | 20,403.7 | 25,185.6 | 31,088.2 | 38,374.3 | 47,367.9 |
| EBIT, % | 19.11 | 21.42 | 19.98 | 22.75 | 25.33 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 |
| Total Cash | 2,640.0 | 23,070.0 | 22,635.0 | 32,293.0 | 39,487.0 | 38,284.5 | 47,257.1 | 58,332.5 | 72,003.7 | 88,878.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8,393.0 | 9,166.0 | 10,728.0 | 8,637.0 | 10,911.0 | 17,611.9 | 21,739.5 | 26,834.5 | 33,123.6 | 40,886.6 |
| Account Receivables, % | 25.38 | 20.28 | 20.42 | 13.3 | 14.33 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 |
| Inventories | 7,989.0 | 10,528.0 | 14,234.0 | 13,976.0 | 13,012.0 | 21,266.9 | 26,251.1 | 32,403.4 | 39,997.7 | 49,371.8 |
| Inventories, % | 24.16 | 23.29 | 27.1 | 21.53 | 17.09 | 22.64 | 22.64 | 22.64 | 22.64 | 22.64 |
| Accounts Payable | 5,909.0 | 7,960.0 | 9,242.0 | 8,380.0 | 11,484.0 | 15,234.3 | 18,804.7 | 23,211.9 | 28,652.0 | 35,367.0 |
| Accounts Payable, % | 17.87 | 17.61 | 17.6 | 12.91 | 15.09 | 16.21 | 16.21 | 16.21 | 16.21 | 16.21 |
| Capital Expenditure | -6,743.0 | -4,390.0 | -3,371.0 | -3,263.0 | -6,204.0 | -9,339.1 | -11,527.9 | -14,229.6 | -17,564.5 | -21,681.1 |
| Capital Expenditure, % | -20.39 | -9.71 | -6.42 | -5.03 | -8.15 | -9.94 | -9.94 | -9.94 | -9.94 | -9.94 |
| Tax Rate, % | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 |
| EBITAT | 4,701.4 | 7,615.9 | 8,572.0 | 12,571.7 | 17,108.8 | 16,675.2 | 20,583.3 | 25,407.3 | 31,362.0 | 38,712.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11,147.6 | 3,712.9 | 3,233.0 | 13,060.7 | 15,780.8 | -227.3 | 8,009.5 | 9,886.7 | 12,203.8 | 15,063.9 |
| WACC, % | 7.99 | 8 | 8 | 8 | 8.01 | 8 | 8 | 8 | 8 | 8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 33,728.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 15,667 | |||||||||
| Terminal Value | 391,728 | |||||||||
| Present Terminal Value | 266,612 | |||||||||
| Enterprise Value | 300,340 | |||||||||
| Net Debt | -6,959 | |||||||||
| Equity Value | 307,299 | |||||||||
| Diluted Shares Outstanding, MM | 152 | |||||||||
| Equity Value Per Share | 2,025.41 |
What You Will Receive
- Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-loaded financial data for PI Industries Limited (PIINDNS).
- Comprehensive Data: Access to historical figures and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify assumptions for revenue growth, EBITDA %, and WACC as needed.
- Instant Calculations: Quickly assess how your inputs influence the valuation of PI Industries Limited (PIINDNS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Design: Organized for ease of navigation and clarity, complete with step-by-step guidance.
Key Features
- Comprehensive PIINDNS Data: Pre-filled with PI Industries Limited's historical financials and future projections.
- Fully Customizable Inputs: Modify key factors such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Net Present Value (NPV) and intrinsic value automatically update based on your adjustments.
- Scenario Analysis: Generate various forecasting scenarios to evaluate different valuation outcomes.
- User-Friendly Interface: Designed for ease of use, catering to both professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template containing PI Industries Limited's (PIINDNS) data.
- Step 2: Navigate through 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 recalculated results, including the intrinsic value of PI Industries Limited (PIINDNS).
- Step 5: Use the outputs to make informed investment decisions or generate detailed reports.
Why Choose This Calculator for PI Industries Limited (PIINDNS)?
- All-in-One Solution: Combines DCF, WACC, and various financial ratio analyses into a single tool.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different investment scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for PI Industries Limited.
- Preloaded Financial Data: Access to both historical and projected data for reliable analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on PI Industries Limited.
Who Can Benefit from This Product?
- Investors: Evaluate PI Industries Limited (PIINDNS) to inform your stock trading decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Gain insights into the valuation strategies of established companies like PI Industries Limited (PIINDNS).
- Consultants: Provide comprehensive valuation reports for your clients’ needs.
- Students and Educators: Utilize real market data to practice and teach valuation techniques effectively.
Contents of the Template
- Comprehensive DCF Model: An editable template featuring intricate valuation calculations.
- Real-World Data: PI Industries Limited's (PIINDNS) historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Detailed 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 that present 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.