|
Bajaj Finserv Ltd. (Bajajfinsv.NS) Évaluation DCF
IN | Financial Services | Financial - Conglomerates | NSE
|
- ✓ 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
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Bajaj Finserv Ltd. (BAJAJFINSV.NS) Bundle
Découvrez le véritable potentiel de Bajaj Finserv Ltd. avec notre calculatrice avancée DCF! Ajustez les hypothèses clés, explorez divers scénarios et évaluez comment les différents facteurs influencent Bajaj Finserv Ltd. - le tout dans un seul modèle Excel.
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 | 455,647.5 | 555,381.9 | 674,857.4 | 788,402.6 | 1,091,209.9 | 1,360,284.7 | 1,695,709.1 | 2,113,843.8 | 2,635,083.7 | 3,284,853.1 |
| Revenue Growth, % | 0 | 21.89 | 21.51 | 16.83 | 38.41 | 24.66 | 24.66 | 24.66 | 24.66 | 24.66 |
| EBITDA | 167,444.3 | 178,876.5 | 194,398.6 | 272,200.8 | 368,322.9 | 451,727.7 | 563,116.5 | 701,972.0 | 875,067.0 | 1,090,844.5 |
| EBITDA, % | 36.75 | 32.21 | 28.81 | 34.53 | 33.75 | 33.21 | 33.21 | 33.21 | 33.21 | 33.21 |
| Depreciation | 4,559.8 | 4,976.1 | 5,619.9 | 6,770.6 | 8,993.2 | 12,004.2 | 14,964.2 | 18,654.2 | 23,254.0 | 28,988.1 |
| Depreciation, % | 1 | 0.89598 | 0.83275 | 0.85877 | 0.82415 | 0.88248 | 0.88248 | 0.88248 | 0.88248 | 0.88248 |
| EBIT | 162,884.5 | 173,900.4 | 188,778.7 | 265,430.2 | 359,329.7 | 439,723.5 | 548,152.3 | 683,317.8 | 851,813.0 | 1,061,856.4 |
| EBIT, % | 35.75 | 31.31 | 27.97 | 33.67 | 32.93 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 |
| Total Cash | 23,955.2 | 442,770.0 | 449,104.0 | 25,936.2 | 57,650.2 | 435,568.0 | 542,972.0 | 676,860.2 | 843,763.1 | 1,051,821.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 31,456.4 | 41,779.9 | 40,089.4 | 52,052.8 | 62,774.2 | 89,022.1 | 110,973.5 | 138,337.8 | 172,449.7 | 214,973.0 |
| Accounts Payable, % | 6.9 | 7.52 | 5.94 | 6.6 | 5.75 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 |
| Capital Expenditure | -8,793.2 | -4,708.5 | -9,098.0 | -12,204.9 | -9,612.9 | -17,832.7 | -22,229.9 | -27,711.4 | -34,544.6 | -43,062.8 |
| Capital Expenditure, % | -1.93 | -0.8478 | -1.35 | -1.55 | -0.88094 | -1.31 | -1.31 | -1.31 | -1.31 | -1.31 |
| Tax Rate, % | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 |
| EBITAT | 66,104.7 | 78,826.6 | 76,324.5 | 101,322.2 | 136,970.2 | 178,206.0 | 222,148.7 | 276,927.0 | 345,212.8 | 430,336.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 93,327.7 | 89,417.7 | 71,155.9 | 107,851.3 | 147,071.9 | 198,625.4 | 236,834.5 | 295,234.1 | 368,034.0 | 458,785.3 |
| WACC, % | 7.07 | 7.23 | 7.07 | 6.99 | 6.99 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,238,756.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 467,961 | |||||||||
| Terminal Value | 9,232,510 | |||||||||
| Present Terminal Value | 6,561,584 | |||||||||
| Enterprise Value | 7,800,341 | |||||||||
| Net Debt | 2,230,167 | |||||||||
| Equity Value | 5,570,174 | |||||||||
| Diluted Shares Outstanding, MM | 1,608 | |||||||||
| Equity Value Per Share | 3,463.42 |
Benefits You Will Receive
- Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-populated financial data for Bajaj Finserv Ltd. (BAJAJFINSVNS).
- Actual Data Insights: Access to historical performance and forward-looking estimates (highlighted in the yellow cells).
- Assumption Adjustability: Modify forecast parameters such as revenue growth, EBITDA margin, and WACC as needed.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Bajaj Finserv Ltd. (BAJAJFINSVNS).
- Professional-Grade Tool: Designed for the use of investors, CFOs, consultants, and financial analysts.
- User-Centric Design: Organized for easy navigation and understanding, along with comprehensive step-by-step guidance.
Key Features
- Comprehensive Data: Bajaj Finserv Ltd.'s (BAJAJFINSVNS) historical financial records and pre-populated forecasts.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Instantly view Bajaj Finserv Ltd.'s (BAJAJFINSVNS) intrinsic value recalculating dynamically.
- Engaging Visualizations: Dashboard graphics showcase valuation results and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled Bajaj Finserv Ltd. (BAJAJFINSVNS) data (historical and projected).
- Step 3: Modify key assumptions (highlighted in yellow) based on your analysis.
- Step 4: Observe the automatic recalculations for Bajaj Finserv Ltd.'s intrinsic value.
- Step 5: Utilize the results for investment decisions or reporting purposes.
Why Select This Calculator?
- User-Friendly and Intuitive: Perfect for both newcomers and seasoned professionals.
- Customizable Assumptions: Easily adjust inputs to fit your analysis needs.
- Real-Time Updates: Observe immediate changes to Bajaj Finserv Ltd.'s valuation as you modify inputs.
- Pre-Configured: Comes preloaded with Bajaj Finserv Ltd.'s actual financial data for swift analysis.
- Relied Upon by Experts: Widely utilized by investors and analysts for informed decision-making.
Who is This Product Designed For?
- Finance Students: Understand valuation methods and practice using real-world data.
- Academics: Integrate industry-standard models into your lectures or research projects.
- Investors: Validate your hypotheses and evaluate the valuation performance of Bajaj Finserv Ltd. (BAJAJFINSVNS).
- Analysts: Enhance efficiency with a ready-to-use, customizable DCF model.
- Small Business Owners: Discover how major public entities like Bajaj Finserv Ltd. (BAJAJFINSVNS) are appraised.
Contents of the Template
- Comprehensive DCF Model: Editable template featuring extensive valuation calculations.
- Real-World Data: Bajaj Finserv Ltd.’s (BAJAJFINSVNS) 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 for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables for straightforward, 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.