|
Axis Bank Limited (AxisBank.NS) Valeure DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Axis Bank Limited (AXISBANK.NS) Bundle
Gardez un aperçu de l'analyse de l'évaluation de votre Axis Bank Limited (AxisBankns) à l'aide de notre calculatrice sophistiquée DCF! Ce modèle Excel est préchargé avec des données réelles (AxisBankns), vous permettant d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque d'Axis Bank Limited.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 779,830.5 | 861,203.0 | 1,058,049.9 | 1,379,893.6 | 1,559,168.6 | 1,858,148.4 | 2,214,459.3 | 2,639,094.9 | 3,145,156.9 | 3,748,259.3 |
| Revenue Growth, % | 0 | 10.43 | 22.86 | 30.42 | 12.99 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 |
| EBITDA | 107,294.7 | 199,784.5 | 317,668.3 | 365,664.6 | 384,891.3 | 439,140.4 | 523,348.1 | 623,703.2 | 743,302.0 | 885,834.5 |
| EBITDA, % | 13.76 | 23.2 | 30.02 | 26.5 | 24.69 | 23.63 | 23.63 | 23.63 | 23.63 | 23.63 |
| Depreciation | 9,793.9 | 10,489.9 | 131,456.5 | 13,884.6 | 17,669.7 | 63,317.7 | 75,459.3 | 89,929.0 | 107,173.4 | 127,724.6 |
| Depreciation, % | 1.26 | 1.22 | 12.42 | 1.01 | 1.13 | 3.41 | 3.41 | 3.41 | 3.41 | 3.41 |
| EBIT | 97,500.8 | 189,294.6 | 186,211.8 | 351,780.0 | 367,221.6 | 375,822.7 | 447,888.9 | 533,774.2 | 636,128.6 | 758,110.0 |
| EBIT, % | 12.5 | 21.98 | 17.6 | 25.49 | 23.55 | 20.23 | 20.23 | 20.23 | 20.23 | 20.23 |
| Total Cash | 1,103,100.3 | 1,539,971.2 | 1,392,721.3 | 400,505.0 | 1,026,987.0 | 1,467,535.6 | 1,748,944.3 | 2,084,314.6 | 2,483,994.3 | 2,960,314.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 306,143.0 | 441,349.9 | 287,089.6 | 281,508.9 | 311,447.8 | 587,232.7 | 699,838.1 | 834,036.1 | 993,967.5 | 1,184,566.6 |
| Account Receivables, % | 39.26 | 51.25 | 27.13 | 20.4 | 19.98 | 31.6 | 31.6 | 31.6 | 31.6 | 31.6 |
| Inventories | .0 | -1,650,376.9 | -1,189,940.3 | 883,422.9 | .0 | -505,338.0 | -602,239.5 | -717,722.5 | -855,350.0 | -1,019,368.4 |
| Inventories, % | 0 | -191.64 | -112.47 | 64.02 | 0 | -27.2 | -27.2 | -27.2 | -27.2 | -27.2 |
| Accounts Payable | 38,982.4 | 46,623.3 | 40,979.5 | 36,582.2 | 38,109.8 | 72,025.6 | 85,836.9 | 102,296.7 | 121,912.7 | 145,290.1 |
| Accounts Payable, % | 5 | 5.41 | 3.87 | 2.65 | 2.44 | 3.88 | 3.88 | 3.88 | 3.88 | 3.88 |
| Capital Expenditure | -9,384.4 | -14,089.7 | -13,894.2 | -23,854.1 | -24,455.4 | -27,685.7 | -32,994.6 | -39,321.5 | -46,861.6 | -55,847.6 |
| Capital Expenditure, % | -1.2 | -1.64 | -1.31 | -1.73 | -1.57 | -1.49 | -1.49 | -1.49 | -1.49 | -1.49 |
| Tax Rate, % | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 |
| EBITAT | 71,955.0 | 141,192.9 | 108,184.5 | 263,862.0 | 280,551.1 | 269,007.8 | 320,591.6 | 382,066.9 | 455,330.5 | 542,642.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -194,796.1 | 1,660,404.0 | -86,073.3 | -1,818,287.3 | 1,128,777.0 | 568,108.7 | 361,163.8 | 430,419.1 | 512,954.5 | 611,316.6 |
| WACC, % | 13.17 | 13.28 | 11.15 | 13.33 | 13.51 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,735,186.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 623,543 | |||||||||
| Terminal Value | 5,727,343 | |||||||||
| Present Terminal Value | 3,124,145 | |||||||||
| Enterprise Value | 4,859,331 | |||||||||
| Net Debt | 1,179,881 | |||||||||
| Equity Value | 3,679,451 | |||||||||
| Diluted Shares Outstanding, MM | 3,111 | |||||||||
| Equity Value Per Share | 1,182.72 |
What You Will Receive
- Authentic AXISBANK Financial Data: Pre-filled with Axis Bank’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch Axis Bank’s intrinsic value refresh automatically with your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: User-friendly layout and straightforward instructions suitable for all skill levels.
Highlights
- Authentic Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Axis Bank Limited (AXISBANKNS).
- Adjustable Forecast Variables: Modify the yellow-highlighted inputs, including WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow analyses.
- User-Friendly Dashboard: Intuitive charts and summaries that make it easy to visualize your valuation findings.
- Designed for All Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template featuring Axis Bank's data.
- Step 2: Review the pre-filled sheets to familiarize yourself with key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately see the recalculated results, including Axis Bank's intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the highlighted yellow cells to explore different scenarios.
- In-Depth Analysis: Automatically provides calculations for Axis Bank’s intrinsic value and Net Present Value.
- Data-Driven: Comes with historical and projected data for reliable baselines.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Should Benefit from This Product?
- Individual Investors: Make well-informed decisions when buying or selling shares of Axis Bank Limited (AXISBANKNS).
- Financial Analysts: Enhance valuation methodologies with accessible financial models tailored for Axis Bank Limited (AXISBANKNS).
- Consultants: Provide clients with quick and precise valuation insights on Axis Bank Limited (AXISBANKNS).
- Business Owners: Gain an understanding of how large banks like Axis Bank Limited (AXISBANKNS) are valued to inform your strategic decisions.
- Finance Students: Master valuation techniques using real-world data and case studies related to Axis Bank Limited (AXISBANKNS).
Contents of the Template
- Comprehensive DCF Model: Fully editable template featuring detailed valuation calculations.
- Real-World Data: Axis Bank's historical and projected financials preloaded for in-depth 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 for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Graphs and tables presenting 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.