|
Bharat Electronics Limited (Bel.NS) Évaluation DCF
IN | Industrials | Aerospace & Defense | 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
Bharat Electronics Limited (BEL.NS) Bundle
Conçu pour la précision, notre calculatrice DCF (Belns) vous permet d'évaluer l'évaluation de Bharat Electronics Limited en utilisant des données financières réelles, ce qui permet une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
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 | 126,365.8 | 138,497.1 | 150,847.4 | 174,041.8 | 199,054.9 | 223,073.6 | 249,990.5 | 280,155.3 | 313,959.8 | 351,843.4 |
| Revenue Growth, % | 0 | 9.6 | 8.92 | 15.38 | 14.37 | 12.07 | 12.07 | 12.07 | 12.07 | 12.07 |
| EBITDA | 28,578.6 | 33,387.0 | 35,757.8 | 43,705.4 | 57,212.9 | 55,447.8 | 62,138.3 | 69,636.1 | 78,038.7 | 87,455.1 |
| EBITDA, % | 22.62 | 24.11 | 23.7 | 25.11 | 28.74 | 24.86 | 24.86 | 24.86 | 24.86 | 24.86 |
| Depreciation | 3,718.5 | 3,873.1 | 4,011.2 | 4,288.1 | 4,432.0 | 5,839.5 | 6,544.1 | 7,333.7 | 8,218.6 | 9,210.3 |
| Depreciation, % | 2.94 | 2.8 | 2.66 | 2.46 | 2.23 | 2.62 | 2.62 | 2.62 | 2.62 | 2.62 |
| EBIT | 24,860.1 | 29,513.9 | 31,746.6 | 39,417.3 | 52,780.9 | 49,608.3 | 55,594.2 | 62,302.4 | 69,820.1 | 78,244.8 |
| EBIT, % | 19.67 | 21.31 | 21.05 | 22.65 | 26.52 | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 |
| Total Cash | 16,762.4 | 50,871.4 | 75,653.1 | 153,502.0 | 111,337.0 | 108,984.5 | 122,135.0 | 136,872.2 | 153,387.7 | 171,896.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 110,554.2 | 112,716.8 | 118,775.0 | 132,139.8 | .0 | 144,344.6 | 161,761.7 | 181,280.5 | 203,154.5 | 227,667.9 |
| Account Receivables, % | 87.49 | 81.39 | 78.74 | 75.92 | 0 | 64.71 | 64.71 | 64.71 | 64.71 | 64.71 |
| Inventories | 39,583.0 | 49,679.8 | 55,919.0 | 64,480.4 | 74,468.9 | 79,737.5 | 89,359.0 | 100,141.3 | 112,224.8 | 125,766.2 |
| Inventories, % | 31.32 | 35.87 | 37.07 | 37.05 | 37.41 | 35.74 | 35.74 | 35.74 | 35.74 | 35.74 |
| Accounts Payable | 24,501.3 | 32,989.0 | 33,693.0 | 33,303.8 | 37,063.1 | 46,086.7 | 51,647.7 | 57,879.7 | 64,863.7 | 72,690.4 |
| Accounts Payable, % | 19.39 | 23.82 | 22.34 | 19.14 | 18.62 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 |
| Capital Expenditure | -7,465.8 | -4,692.5 | -5,545.6 | -5,904.5 | -6,525.3 | -8,763.8 | -9,821.3 | -11,006.3 | -12,334.4 | -13,822.7 |
| Capital Expenditure, % | -5.91 | -3.39 | -3.68 | -3.39 | -3.28 | -3.93 | -3.93 | -3.93 | -3.93 | -3.93 |
| Tax Rate, % | 24.34 | 24.34 | 24.34 | 24.34 | 24.34 | 24.34 | 24.34 | 24.34 | 24.34 | 24.34 |
| EBITAT | 18,294.5 | 21,058.0 | 24,052.5 | 29,987.4 | 39,935.1 | 36,952.4 | 41,411.2 | 46,408.1 | 52,007.8 | 58,283.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -111,088.7 | 16,466.9 | 10,924.7 | 6,055.6 | 163,752.4 | -106,561.5 | 16,656.5 | 18,666.3 | 20,918.6 | 23,442.7 |
| WACC, % | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 | 6.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -36,421.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 24,380 | |||||||||
| Terminal Value | 1,018,947 | |||||||||
| Present Terminal Value | 747,467 | |||||||||
| Enterprise Value | 711,046 | |||||||||
| Net Debt | -11,438 | |||||||||
| Equity Value | 722,484 | |||||||||
| Diluted Shares Outstanding, MM | 7,310 | |||||||||
| Equity Value Per Share | 98.84 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Bharat Electronics Limited’s (BELNS) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates ensure immediate results as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for versatility, allowing for repeated applications in detailed forecasting.
Key Features
- Comprehensive BELNS Data: Pre-loaded with Bharat Electronics Limited's historical financial performance and projections for the future.
- Customizable Inputs: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Advanced Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your modifications.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation possibilities.
- Intuitive Design: User-friendly interface crafted for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template containing data for Bharat Electronics Limited (BELNS).
- Step 2: Review the pre-filled sheets to familiarize yourself with the key performance indicators.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including the intrinsic value of Bharat Electronics Limited (BELNS).
- Step 5: Use the outputs to make informed investment decisions or generate detailed reports.
Why Choose This Calculator for Bharat Electronics Limited (BELNS)?
- All-in-One Solution: Features DCF, WACC, and a range of financial ratio analyses integrated into a single tool.
- Flexible Input Options: Modify the yellow-highlighted cells to simulate different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Bharat Electronics Limited.
- Loaded with Data: Contains both historical and projected data to provide reliable starting points.
- High-Quality Standards: Perfectly suited for financial analysts, investors, and business advisors.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for in-depth portfolio assessments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform and shape internal strategies.
- Consultants and Advisors: Equip clients with precise valuation insights for Bharat Electronics Limited (BELNS) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how technology firms like Bharat Electronics Limited (BELNS) are appraised in the market.
Contents of the Template
- Pre-Filled DCF Model: Financial data for Bharat Electronics Limited (BELNS) preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess BELNS’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to align with your scenarios.
- Financial Statements: Access to annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.