|
Renovar la valoración de DCF de Renew Energy Global PLC (RNW) |
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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
ReNew Energy Global Plc (RNW) Bundle
¡Agilice su análisis y mejore la precisión con nuestra calculadora DCF (RNW)! Utilizando datos reales de Renew Energy Global PLC y supuestos personalizables, esta herramienta le permite pronosticar, evaluar y valor (RNW) al igual que un inversor experimentado.
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 | 567.4 | 564.8 | 695.6 | 916.8 | 953.1 | 1,092.4 | 1,252.1 | 1,435.1 | 1,644.8 | 1,885.2 |
| Revenue Growth, % | 0 | -0.46476 | 23.16 | 31.8 | 3.96 | 14.61 | 14.61 | 14.61 | 14.61 | 14.61 |
| EBITDA | 516.3 | 499.7 | 445.1 | 673.4 | 805.8 | 877.1 | 1,005.3 | 1,152.2 | 1,320.6 | 1,513.6 |
| EBITDA, % | 91 | 88.47 | 63.99 | 73.44 | 84.55 | 80.29 | 80.29 | 80.29 | 80.29 | 80.29 |
| Depreciation | 131.7 | 141.0 | 161.3 | 186.4 | 206.1 | 247.6 | 283.8 | 325.2 | 372.8 | 427.2 |
| Depreciation, % | 23.22 | 24.96 | 23.19 | 20.33 | 21.62 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 |
| EBIT | 384.6 | 358.7 | 283.8 | 487.0 | 599.8 | 629.5 | 721.5 | 827.0 | 947.8 | 1,086.4 |
| EBIT, % | 67.78 | 63.51 | 40.8 | 53.12 | 62.93 | 57.63 | 57.63 | 57.63 | 57.63 | 57.63 |
| Total Cash | 520.5 | 553.7 | 952.9 | 944.4 | 608.3 | 991.0 | 1,135.8 | 1,301.8 | 1,492.1 | 1,710.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 347.0 | 469.0 | 525.3 | 260.1 | 183.3 | 584.0 | 669.4 | 767.2 | 879.3 | 1,007.8 |
| Account Receivables, % | 61.16 | 83.03 | 75.52 | 28.36 | 19.23 | 53.46 | 53.46 | 53.46 | 53.46 | 53.46 |
| Inventories | 7.1 | 9.8 | 9.6 | 14.0 | 19.8 | 17.4 | 19.9 | 22.9 | 26.2 | 30.0 |
| Inventories, % | 1.26 | 1.73 | 1.37 | 1.53 | 2.08 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 |
| Accounts Payable | 43.8 | 38.0 | 65.7 | 71.7 | 106.6 | 93.7 | 107.4 | 123.1 | 141.1 | 161.7 |
| Accounts Payable, % | 7.71 | 6.73 | 9.45 | 7.82 | 11.18 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| Capital Expenditure | -460.6 | -286.9 | -1,052.9 | -977.1 | -1,803.1 | -943.8 | -1,081.8 | -1,239.8 | -1,421.0 | -1,628.7 |
| Capital Expenditure, % | -81.18 | -50.81 | -151.36 | -106.57 | -189.18 | -86.4 | -86.4 | -86.4 | -86.4 | -86.4 |
| Tax Rate, % | 58.19 | 58.19 | 58.19 | 58.19 | 58.19 | 58.19 | 58.19 | 58.19 | 58.19 | 58.19 |
| EBITAT | 1,742.8 | 559.9 | 375.7 | 991.5 | 250.7 | 556.3 | 637.6 | 730.7 | 837.5 | 959.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,103.5 | 283.6 | -544.2 | 467.6 | -1,240.4 | -551.2 | -234.6 | -268.9 | -308.2 | -353.3 |
| WACC, % | 6.92 | 6.92 | 6.92 | 6.92 | 4.01 | 6.34 | 6.34 | 6.34 | 6.34 | 6.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,450.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -360 | |||||||||
| Terminal Value | -8,303 | |||||||||
| Present Terminal Value | -6,106 | |||||||||
| Enterprise Value | -7,556 | |||||||||
| Net Debt | 7,368 | |||||||||
| Equity Value | -14,924 | |||||||||
| Diluted Shares Outstanding, MM | 366 | |||||||||
| Equity Value Per Share | -40.83 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financial data for ReNew Energy Global Plc (RNW).
- Actual Data Insights: Access to historical performance metrics and forward-looking projections (illustrated in the highlighted cells).
- Flexible Forecasting: Easily modify assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of ReNew Energy Global Plc (RNW).
- Professional-Grade Tool: Designed for use by investors, CFOs, consultants, and financial analysts.
- Intuitive Design: Organized for user-friendliness, complete with step-by-step guidance.
Key Features
- Authentic Financial Data: Gain access to precise pre-loaded historical figures and future forecasts specific to ReNew Energy Global Plc (RNW).
- Tailorable Forecast Variables: Modify the highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatically refreshes DCF, Net Present Value (NPV), and cash flow analyses.
- User-Friendly Dashboard: Intuitive charts and summaries for a clear visualization of your valuation outcomes.
- Designed for All Skill Levels: An approachable layout suitable for investors, CFOs, and consultants alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based ReNew Energy DCF Calculator for (RNW).
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically refreshes to reveal ReNew Energy's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial decisions.
Why Select This Calculator for ReNew Energy Global Plc (RNW)?
- Reliable Data: Utilize accurate financials from ReNew Energy Global Plc (RNW) for trustworthy valuation outcomes.
- Tailorable: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boosting: Pre-configured calculations save you from the hassle of starting from scratch.
- Professional-Quality Tool: Specifically crafted for investors, analysts, and consultants in the renewable energy sector.
- Easy to Use: With an intuitive design and clear, step-by-step guidance, it’s accessible for all users.
Who Can Benefit from ReNew Energy Global Plc (RNW)?
- Investors: Make informed choices with our advanced valuation tool designed for the renewable energy sector.
- Financial Analysts: Save valuable time with our ready-made DCF model, tailored for customization to fit your needs.
- Consultants: Effortlessly modify the template for impactful client presentations and insightful reports.
- Energy Enthusiasts: Enhance your knowledge of valuation methods through real-world applications in the renewable energy market.
- Educators and Students: Utilize it as a hands-on resource for finance and energy-focused coursework.
What the Template Includes
- Preloaded RNW Data: Historical and projected financial metrics, such as revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets for assessing intrinsic value and calculating the Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for tweaking growth rates, tax percentages, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for thorough analysis.
- Key Ratios: Analysis of profitability, leverage, and efficiency ratios for performance evaluation.
- Dashboard and Charts: Visual summaries showcasing valuation results and underlying assumptions.
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.