|
Infibeam Avenues Limited (INFIBEAM.NS) Évaluation DCF
IN | Technology | Software - Infrastructure | 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
Infibeam Avenues Limited (INFIBEAM.NS) Bundle
Explorez l'avenir financier d'Ifibam Avenues Limited (INFIBEAMNS) avec notre calculatrice DCF conviviale! Entrez vos projections pour la croissance, les marges et les dépenses pour calculer la valeur intrinsèque d'Ifibeam Avenues Limited (INFIBEAMNS) et améliorez votre stratégie 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 | 6,480.9 | 6,760.4 | 12,939.3 | 19,623.4 | 31,710.9 | 48,277.1 | 73,497.7 | 111,894.1 | 170,349.2 | 259,342.2 |
| Revenue Growth, % | 0 | 4.31 | 91.4 | 51.66 | 61.6 | 52.24 | 52.24 | 52.24 | 52.24 | 52.24 |
| EBITDA | 1,711.0 | 1,518.7 | 1,553.4 | 2,505.3 | 2,813.2 | 7,966.5 | 12,128.4 | 18,464.5 | 28,110.6 | 42,795.9 |
| EBITDA, % | 26.4 | 22.46 | 12.01 | 12.77 | 8.87 | 16.5 | 16.5 | 16.5 | 16.5 | 16.5 |
| Depreciation | 873.3 | 750.6 | 626.4 | 616.0 | 687.8 | 3,353.0 | 5,104.6 | 7,771.4 | 11,831.3 | 18,012.1 |
| Depreciation, % | 13.48 | 11.1 | 4.84 | 3.14 | 2.17 | 6.95 | 6.95 | 6.95 | 6.95 | 6.95 |
| EBIT | 837.7 | 768.1 | 927.0 | 1,889.3 | 2,125.4 | 4,613.6 | 7,023.8 | 10,693.1 | 16,279.3 | 24,783.8 |
| EBIT, % | 12.93 | 11.36 | 7.16 | 9.63 | 6.7 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 |
| Total Cash | 1,241.3 | 2,663.8 | 2,614.8 | 5,732.7 | 8,229.9 | 12,931.6 | 19,687.3 | 29,972.2 | 45,630.1 | 69,468.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,480.1 | 5,501.6 | 7,052.7 | 7,054.7 | .0 | 20,286.4 | 30,884.3 | 47,018.7 | 71,581.9 | 108,977.4 |
| Account Receivables, % | 38.27 | 81.38 | 54.51 | 35.95 | 0 | 42.02 | 42.02 | 42.02 | 42.02 | 42.02 |
| Inventories | .0 | 638.5 | 972.5 | -375.1 | .0 | 1,453.1 | 2,212.2 | 3,367.9 | 5,127.3 | 7,805.8 |
| Inventories, % | 0.0000000154 | 9.45 | 7.52 | -1.91 | 0 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
| Accounts Payable | 299.5 | 215.5 | 391.6 | 147.5 | 257.3 | 1,197.0 | 1,822.4 | 2,774.4 | 4,223.8 | 6,430.4 |
| Accounts Payable, % | 4.62 | 3.19 | 3.03 | 0.75155 | 0.81146 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
| Capital Expenditure | -552.5 | -825.1 | -420.7 | -626.8 | -2,918.5 | -3,512.4 | -5,347.4 | -8,141.0 | -12,393.9 | -18,868.7 |
| Capital Expenditure, % | -8.52 | -12.2 | -3.25 | -3.19 | -9.2 | -7.28 | -7.28 | -7.28 | -7.28 | -7.28 |
| Tax Rate, % | 23.82 | 23.82 | 23.82 | 23.82 | 23.82 | 23.82 | 23.82 | 23.82 | 23.82 | 23.82 |
| EBITAT | 699.8 | 679.5 | 815.5 | 1,447.4 | 1,619.2 | 3,808.6 | 5,798.2 | 8,827.3 | 13,438.9 | 20,459.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,159.9 | -3,139.1 | -687.8 | 2,538.0 | 6,178.0 | -17,150.6 | -5,176.2 | -7,880.3 | -11,997.1 | -18,264.5 |
| WACC, % | 7.67 | 7.67 | 7.67 | 7.66 | 7.66 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -48,261.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -18,630 | |||||||||
| Terminal Value | -328,787 | |||||||||
| Present Terminal Value | -227,257 | |||||||||
| Enterprise Value | -275,518 | |||||||||
| Net Debt | -6,239 | |||||||||
| Equity Value | -269,279 | |||||||||
| Diluted Shares Outstanding, MM | 2,769 | |||||||||
| Equity Value Per Share | -97.26 |
Benefits You Will Enjoy
- Comprehensive Financial Model: Utilize Infibeam Avenues Limited's actual data for accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential metrics as needed.
- Real-Time Calculations: Automatic updates allow you to view changes instantly as you adjust parameters.
- Professional-Grade Template: An expertly crafted Excel file designed for high-quality valuation presentations.
- Adaptable and Resuable: Custom-built for versatility, enabling repeated use for in-depth forecasting.
Key Features
- Real-Time INFIBEAM Data: Includes pre-loaded historical financial information and forward-looking forecasts for Infibeam Avenues Limited.
- Completely Customizable Variables: Tailor inputs like revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value in response to your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different potential valuation results.
- Intuitive User Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Infibeam Avenues Limited's (INFIBEAMNS) preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to analyze different valuation scenarios.
- 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.
Why Choose Infibeam Avenues Limited (INFIBEAMNS)?
- Save Time: Get instant access to our pre-built financial calculators – no setup needed.
- Enhance Accuracy: Utilize trustworthy financial metrics and formulas to minimize valuation errors.
- Fully Customizable: Adjust the model to match your specific assumptions and forecasts.
- Easy to Understand: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.
Who Can Benefit from This Product?
- Finance Students: Master valuation methods and utilize actual data for practical learning.
- Academics: Enrich your lessons or research with industry-standard models.
- Investors: Evaluate your hypotheses and assess valuation results for Infibeam Avenues Limited (INFIBEAMNS).
- Analysts: Enhance your efficiency with a ready-to-use, adaptable DCF model.
- Small Business Owners: Understand the analytical processes used for large public entities like Infibeam Avenues Limited (INFIBEAMNS).
What the Template Includes
- Historical Data: A comprehensive overview of Infibeam Avenues Limited’s past financials and base forecasts.
- DCF and Levered DCF Models: In-depth templates for assessing the intrinsic value of Infibeam Avenues Limited (INFIBEAMNS).
- WACC Sheet: Predefined calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential parameters such as growth rates, EBITDA %, and CAPEX projections.
- Quarterly and Annual Statements: A detailed analysis of Infibeam Avenues Limited’s financial performance.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.