|
HDFC Asset Management Company Limited (HDFCAMC.NS) Évaluation DCF
IN | Financial Services | Asset Management | 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
HDFC Asset Management Company Limited (HDFCAMC.NS) Bundle
Vous souhaitez déterminer la valeur intrinsèque de HDFC Asset Management Company Limited? Notre calculatrice HDFCAMCNS DCF intègre des données réelles avec des fonctionnalités de personnalisation complètes, vous permettant d'ajuster les prévisions et d'améliorer vos stratégies d'investissement.
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 | 20,032.5 | 18,525.3 | 21,153.6 | 21,668.1 | 25,843.7 | 27,676.5 | 29,639.2 | 31,741.1 | 33,992.1 | 36,402.7 |
| Revenue Growth, % | 0 | -7.52 | 14.19 | 2.43 | 19.27 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| EBITDA | 17,333.0 | 18,402.8 | 19,478.7 | 19,646.9 | 25,364.4 | 25,836.7 | 27,668.9 | 29,631.1 | 31,732.5 | 33,982.9 |
| EBITDA, % | 86.52 | 99.34 | 92.08 | 90.67 | 98.15 | 93.35 | 93.35 | 93.35 | 93.35 | 93.35 |
| Depreciation | 4,570.6 | 4,168.3 | 5,391.5 | 5,711.6 | 523.3 | 5,490.4 | 5,879.7 | 6,296.7 | 6,743.2 | 7,221.4 |
| Depreciation, % | 22.82 | 22.5 | 25.49 | 26.36 | 2.02 | 19.84 | 19.84 | 19.84 | 19.84 | 19.84 |
| EBIT | 12,762.4 | 14,234.5 | 14,087.2 | 13,935.3 | 24,841.1 | 20,346.3 | 21,789.2 | 23,334.4 | 24,989.3 | 26,761.4 |
| EBIT, % | 63.71 | 76.84 | 66.59 | 64.31 | 96.12 | 73.51 | 73.51 | 73.51 | 73.51 | 73.51 |
| Total Cash | 21,248.2 | 224.2 | 13,474.6 | 70.3 | 16,620.7 | 12,706.0 | 13,607.1 | 14,572.1 | 15,605.5 | 16,712.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 649.6 | 987.9 | 838.4 | 1,937.6 | 985.2 | 1,400.0 | 1,499.3 | 1,605.7 | 1,719.5 | 1,841.5 |
| Account Receivables, % | 3.24 | 5.33 | 3.96 | 8.94 | 3.81 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 |
| Inventories | 152.0 | -285.3 | 2.8 | -71.7 | .0 | -60.8 | -65.1 | -69.8 | -74.7 | -80.0 |
| Inventories, % | 0.75877 | -1.54 | 0.01323652 | -0.3309 | 0 | -0.21979 | -0.21979 | -0.21979 | -0.21979 | -0.21979 |
| Accounts Payable | 467.3 | 258.8 | 292.4 | 344.6 | 389.6 | 454.4 | 486.7 | 521.2 | 558.1 | 597.7 |
| Accounts Payable, % | 2.33 | 1.4 | 1.38 | 1.59 | 1.51 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 |
| Capital Expenditure | -298.3 | -116.2 | -102.3 | -141.0 | -190.3 | -220.7 | -236.3 | -253.1 | -271.1 | -290.3 |
| Capital Expenditure, % | -1.49 | -0.62725 | -0.48361 | -0.65073 | -0.73635 | -0.7974 | -0.7974 | -0.7974 | -0.7974 | -0.7974 |
| Tax Rate, % | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 |
| EBITAT | 9,746.5 | 10,790.2 | 10,578.0 | 10,606.7 | 19,498.2 | 15,539.2 | 16,641.2 | 17,821.3 | 19,085.1 | 20,438.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 13,684.5 | 14,732.8 | 15,762.2 | 15,204.8 | 20,756.9 | 20,519.7 | 22,221.8 | 23,797.7 | 25,485.3 | 27,292.7 |
| WACC, % | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 94,494.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 27,839 | |||||||||
| Terminal Value | 471,333 | |||||||||
| Present Terminal Value | 322,176 | |||||||||
| Enterprise Value | 416,671 | |||||||||
| Net Debt | -103 | |||||||||
| Equity Value | 416,774 | |||||||||
| Diluted Shares Outstanding, MM | 214 | |||||||||
| Equity Value Per Share | 1,949.93 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-loaded real HDFC Asset Management Company Limited (HDFCAMCNS) financial data.
- Authentic Data: Historical and forward-looking estimates (highlighted in the yellow cells).
- Flexible Projections: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: View the immediate effects of your inputs on HDFC's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- Comprehensive HDFC Data: Includes detailed historical financials and future projections for HDFC Asset Management Company Limited (HDFCAMCNS).
- Fully Customizable Inputs: Fine-tune variables such as revenue growth rates, profit margins, WACC, tax rates, and capital expenditure plans.
- Dynamic Valuation Model: Automatically calculates Net Present Value (NPV) and intrinsic value in real-time based on your adjustments.
- Scenario Analysis: Generate multiple forecasting scenarios to explore various valuation possibilities.
- User-Centric Interface: Designed to be intuitive and straightforward, catering to both seasoned professionals and newcomers.
How It Functions
- Download the Template: Gain immediate access to the Excel-based HDFCAMCNS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically refreshes HDFC Asset Management Company Limited’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial decisions.
Why Choose This Calculator for HDFC Asset Management Company Limited (HDFCAMCNS)?
- Designed for Finance Professionals: An advanced tool tailored for analysts, portfolio managers, and financial advisors.
- Comprehensive Data: Historical and projected financial data for HDFC preloaded to ensure precision.
- Dynamic Scenario Testing: Effortlessly simulate various forecasts and assumptions.
- Intuitive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Detailed step-by-step instructions to facilitate your analysis.
Who Should Benefit from HDFC Asset Management Company Limited (HDFCAMCNS)?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for investment analysis.
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Financial Consultants and Advisors: Deliver precise valuation insights to clients investing in HDFC Asset Management.
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Investment Enthusiasts: Gain insight into how asset management companies like HDFC are valued in the marketplace.
Contents of the Template
- Pre-Filled Data: Comprehensive historical financials and projections for HDFC Asset Management Company Limited (HDFCAMCNS).
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for WACC calculation based on user-defined inputs.
- Key Financial Ratios: Evaluate HDFC Asset Management Company Limited's profitability, efficiency, and leverage.
- Customizable Inputs: Conveniently modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation 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.