|
Godrej Agrovet Limited (Godrejagro.ns) Valation DCF
IN | Consumer Defensive | Agricultural Farm Products | 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
Godrej Agrovet Limited (GODREJAGRO.NS) Bundle
Évaluez les perspectives financières de Godrej Agrovet Limited avec l'expertise! Cette calculatrice (Godrejagrons) DCF fournit des données financières pré-remplies ainsi que la flexibilité pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses essentielles pour s'aligner sur vos prévisions.
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 | 67,733.9 | 59,198.4 | 82,454.0 | 93,528.1 | 94,719.4 | 104,519.8 | 115,334.2 | 127,267.5 | 140,435.6 | 154,966.1 |
| Revenue Growth, % | 0 | -12.6 | 39.28 | 13.43 | 1.27 | 10.35 | 10.35 | 10.35 | 10.35 | 10.35 |
| EBITDA | 5,253.9 | 6,033.3 | 7,277.8 | 6,302.9 | 7,935.1 | 8,757.0 | 9,663.0 | 10,662.8 | 11,766.1 | 12,983.5 |
| EBITDA, % | 7.76 | 10.19 | 8.83 | 6.74 | 8.38 | 8.38 | 8.38 | 8.38 | 8.38 | 8.38 |
| Depreciation | 1,480.7 | 1,540.0 | 1,733.4 | 1,854.7 | 2,142.9 | 2,327.7 | 2,568.5 | 2,834.3 | 3,127.5 | 3,451.1 |
| Depreciation, % | 2.19 | 2.6 | 2.1 | 1.98 | 2.26 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 |
| EBIT | 3,773.2 | 4,493.3 | 5,544.4 | 4,448.2 | 5,792.2 | 6,429.3 | 7,094.5 | 7,828.5 | 8,638.5 | 9,532.3 |
| EBIT, % | 5.57 | 7.59 | 6.72 | 4.76 | 6.12 | 6.15 | 6.15 | 6.15 | 6.15 | 6.15 |
| Total Cash | 654.6 | 681.4 | 343.2 | 954.3 | 578.5 | 870.6 | 960.7 | 1,060.1 | 1,169.8 | 1,290.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8,531.3 | 8,881.5 | 9,513.5 | 5,740.3 | 5,189.1 | 10,609.2 | 11,706.9 | 12,918.2 | 14,254.8 | 15,729.7 |
| Account Receivables, % | 12.6 | 15 | 11.54 | 6.14 | 5.48 | 10.15 | 10.15 | 10.15 | 10.15 | 10.15 |
| Inventories | 9,435.7 | 10,419.4 | 15,067.0 | 14,419.7 | 14,559.2 | 16,847.1 | 18,590.2 | 20,513.7 | 22,636.2 | 24,978.4 |
| Inventories, % | 13.93 | 17.6 | 18.27 | 15.42 | 15.37 | 16.12 | 16.12 | 16.12 | 16.12 | 16.12 |
| Accounts Payable | 12,885.1 | 7,455.3 | 6,948.2 | 7,043.3 | 6,277.7 | 11,330.4 | 12,502.7 | 13,796.3 | 15,223.8 | 16,798.9 |
| Accounts Payable, % | 19.02 | 12.59 | 8.43 | 7.53 | 6.63 | 10.84 | 10.84 | 10.84 | 10.84 | 10.84 |
| Capital Expenditure | -2,633.8 | -2,558.6 | -2,710.3 | -3,592.1 | -3,843.8 | -4,054.6 | -4,474.1 | -4,937.0 | -5,447.9 | -6,011.5 |
| Capital Expenditure, % | -3.89 | -4.32 | -3.29 | -3.84 | -4.06 | -3.88 | -3.88 | -3.88 | -3.88 | -3.88 |
| Tax Rate, % | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 |
| EBITAT | 3,313.9 | 3,111.3 | 4,121.6 | 3,555.8 | 4,407.7 | 4,981.9 | 5,497.4 | 6,066.2 | 6,693.9 | 7,386.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,921.1 | -4,671.0 | -2,642.0 | 6,334.0 | 2,352.9 | 599.7 | 1,923.3 | 2,122.3 | 2,341.9 | 2,584.2 |
| WACC, % | 6.46 | 6.33 | 6.36 | 6.4 | 6.37 | 6.38 | 6.38 | 6.38 | 6.38 | 6.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,750.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,688 | |||||||||
| Terminal Value | 112,706 | |||||||||
| Present Terminal Value | 82,709 | |||||||||
| Enterprise Value | 90,459 | |||||||||
| Net Debt | 13,661 | |||||||||
| Equity Value | 76,798 | |||||||||
| Diluted Shares Outstanding, MM | 192 | |||||||||
| Equity Value Per Share | 399.42 |
What You Will Receive
- Authentic GODREJAGRONS Financial Data: Pre-filled with Godrej Agrovet’s historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch Godrej Agrovet’s intrinsic value update in real-time as you make adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants looking for precise DCF results.
- User-Friendly Format: Straightforward layout and clear instructions suitable for all skill levels.
Key Features
- 🔍 Real-Life GODREJAGRONS Financials: Pre-filled historical and projected data for Godrej Agrovet Limited.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate the intrinsic value of Godrej Agrovet Limited using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize the valuation of Godrej Agrovet Limited immediately after making any adjustments.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Functions
- Download: Obtain the pre-built Excel file featuring Godrej Agrovet Limited’s financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose This Calculator for Godrej Agrovet Limited (GODREJAGRONS)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
- Customizable Inputs: Adjust parameters effortlessly to suit your analysis needs.
- Real-Time Feedback: Observe immediate shifts in Godrej Agrovet’s valuation as you change inputs.
- Preconfigured with Data: Comes with Godrej Agrovet’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Trusted by investors and analysts for insightful decision-making.
Who Can Benefit from Godrej Agrovet Limited (GODREJAGRONS)?
- Investors: Enhance your decision-making with a robust valuation tool from a leading agricultural player.
- Financial Analysts: Streamline your workflow with a customizable DCF model tailored for Godrej Agrovet Limited (GODREJAGRONS).
- Consultants: Efficiently modify the template for impactful client presentations or comprehensive reports.
- Finance Enthusiasts: Expand your knowledge of valuation methods through practical examples from Godrej Agrovet Limited (GODREJAGRONS).
- Educators and Students: Utilize it as a hands-on resource in finance courses related to the agriculture sector.
Contents of the Template
- Pre-Filled Data: Features Godrej Agrovet Limited's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for WACC calculations based on user-defined inputs.
- Key Financial Ratios: Assess Godrej Agrovet’s profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing essential valuation 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.