|
Eicher Motors Limited (Eichermot.NS) Évaluation 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
Eicher Motors Limited (EICHERMOT.NS) Bundle
Découvrez le véritable potentiel d'Eicher Motors Limited avec notre calculatrice avancée DCF! Ajustez les hypothèses clés, explorez divers scénarios et évaluez comment les différents changements influencent l'évaluation d'Eicher Motors Limited - le tout dans un modèle Excel convivial.
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 | 86,942.7 | 101,270.7 | 141,759.0 | 162,340.2 | 185,382.1 | 224,855.6 | 272,734.1 | 330,807.5 | 401,246.4 | 486,684.0 |
| Revenue Growth, % | 0 | 16.48 | 39.98 | 14.52 | 14.19 | 21.29 | 21.29 | 21.29 | 21.29 | 21.29 |
| EBITDA | 22,336.7 | 26,106.6 | 40,342.2 | 53,981.3 | 67,167.4 | 67,192.4 | 81,499.7 | 98,853.5 | 119,902.4 | 145,433.3 |
| EBITDA, % | 25.69 | 25.78 | 28.46 | 33.25 | 36.23 | 29.88 | 29.88 | 29.88 | 29.88 | 29.88 |
| Depreciation | 4,507.3 | 4,519.3 | 5,262.1 | 5,976.0 | 7,293.3 | 9,432.3 | 11,440.7 | 13,876.8 | 16,831.6 | 20,415.6 |
| Depreciation, % | 5.18 | 4.46 | 3.71 | 3.68 | 3.93 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 |
| EBIT | 17,829.4 | 21,587.3 | 35,080.1 | 48,005.3 | 59,874.1 | 57,760.1 | 70,059.0 | 84,976.7 | 103,070.8 | 125,017.7 |
| EBIT, % | 20.51 | 21.32 | 24.75 | 29.57 | 32.3 | 25.69 | 25.69 | 25.69 | 25.69 | 25.69 |
| Total Cash | 68,949.8 | 31,205.3 | 10,495.9 | 14,584.4 | 37,970.6 | 66,102.5 | 80,177.8 | 97,250.0 | 117,957.5 | 143,074.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,612.3 | 10,560.2 | 458.1 | 9,420.7 | 9,956.0 | 10,693.6 | 12,970.6 | 15,732.5 | 19,082.4 | 23,145.6 |
| Account Receivables, % | 1.85 | 10.43 | 0.32315 | 5.8 | 5.37 | 4.76 | 4.76 | 4.76 | 4.76 | 4.76 |
| Inventories | 8,745.7 | 11,324.0 | 12,784.4 | 14,096.4 | 15,637.5 | 21,306.4 | 25,843.2 | 31,346.0 | 38,020.5 | 46,116.2 |
| Inventories, % | 10.06 | 11.18 | 9.02 | 8.68 | 8.44 | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 |
| Accounts Payable | 15,132.3 | 17,880.8 | 18,104.4 | 20,901.3 | 25,297.5 | 33,437.7 | 40,557.6 | 49,193.6 | 59,668.3 | 72,373.5 |
| Accounts Payable, % | 17.4 | 17.66 | 12.77 | 12.87 | 13.65 | 14.87 | 14.87 | 14.87 | 14.87 | 14.87 |
| Capital Expenditure | -5,322.2 | -6,408.3 | -6,824.9 | -8,185.1 | -10,393.3 | -12,552.4 | -15,225.2 | -18,467.1 | -22,399.3 | -27,168.8 |
| Capital Expenditure, % | -6.12 | -6.33 | -4.81 | -5.04 | -5.61 | -5.58 | -5.58 | -5.58 | -5.58 | -5.58 |
| Tax Rate, % | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 | 20.2 |
| EBITAT | 13,353.2 | 16,432.7 | 26,903.0 | 36,922.1 | 47,778.0 | 44,407.9 | 53,863.7 | 65,332.9 | 79,244.3 | 96,117.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 17,312.6 | 5,766.0 | 34,205.5 | 27,235.3 | 46,997.8 | 43,021.5 | 50,385.3 | 61,113.9 | 74,126.9 | 89,910.8 |
| WACC, % | 4.56 | 4.56 | 4.57 | 4.57 | 4.57 | 4.57 | 4.57 | 4.57 | 4.57 | 4.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 274,609.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 93,507 | |||||||||
| Terminal Value | 16,546,691 | |||||||||
| Present Terminal Value | 13,236,621 | |||||||||
| Enterprise Value | 13,511,230 | |||||||||
| Net Debt | 2,392 | |||||||||
| Equity Value | 13,508,838 | |||||||||
| Diluted Shares Outstanding, MM | 275 | |||||||||
| Equity Value Per Share | 49,182.60 |
What You Will Receive
- Authentic EICHERMOTNS Financial Data: Pre-filled with Eicher Motors' historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust essential inputs like revenue growth, WACC, and EBITDA %.
- Instant Calculations: Witness Eicher Motors' intrinsic value update in real time based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Centric Design: Clear layout and straightforward instructions suitable for all experience levels.
Key Features
- Authentic EICHERMOTNS Data: Pre-loaded with Eicher Motors Limited's past financial performance and future projections.
- Completely Customizable Parameters: Modify revenue growth, profit margins, WACC, tax rates, and capital expenses as needed.
- Adaptive Valuation Model: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Comprehensive Scenario Analysis: Generate various forecast scenarios to explore different valuation results.
- Intuitive User Interface: Well-organized design suitable for both industry professionals and novices.
How It Functions
- Step 1: Download the Excel file.
- Step 2: Examine Eicher Motors Limited’s pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the results and apply the findings to make informed investment decisions.
Why Opt for This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned analysts.
- Customizable Inputs: Effortlessly adjust variables to suit your evaluation needs.
- Real-Time Feedback: Instantly observe the impact on Eicher Motors Limited's ([EICHERMOTNS]) valuation as you modify inputs.
- Pre-Loaded Financial Data: Comes equipped with Eicher Motors Limited’s actual financial information for swift assessments.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Utilize This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments involving Eicher Motors Limited (EICHERMOTNS).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Eicher Motors Limited (EICHERMOTNS).
- Students and Educators: Leverage real-world data to enhance learning and practice in financial modeling.
- Automotive Enthusiasts: Gain insights into how automotive companies like Eicher Motors Limited (EICHERMOTNS) are valued in the market.
What the Template Includes
- Pre-Filled DCF Model: Eicher Motors Limited’s financial data ready for instant application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Eicher Motors Limited’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions like growth rates, profit margins, and capital expenditures to suit your analysis.
- Financial Statements: Access annual and quarterly reports for thorough 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.