JSW Holdings Limited (JSWHLNS) DCF Valuation

JSW Holdings Limited (JSWHL.NS) Évaluation DCF

IN | Industrials | Conglomerates | NSE
JSW Holdings Limited (JSWHLNS) DCF Valuation
  • ✓ 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

JSW Holdings Limited (JSWHL.NS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

En tant qu'investisseur ou analyste, cette calculatrice DCF (JSWHLNS) sert de ressource essentielle à une évaluation précise. Chargé de données réelles de JSW Holdings Limited, vous pouvez ajuster les prévisions et observer les effets en temps réel.


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 1,210.1 928.1 1,861.4 4,067.6 1,695.6 2,197.4 2,847.8 3,690.5 4,782.8 6,198.2
Revenue Growth, % 0 -23.31 100.56 118.52 -58.31 29.6 29.6 29.6 29.6 29.6
EBITDA 1,155.1 878.0 1,803.9 4,008.7 1,574.9 2,102.5 2,724.7 3,531.1 4,576.1 5,930.4
EBITDA, % 95.45 94.6 96.91 98.55 92.88 95.68 95.68 95.68 95.68 95.68
Depreciation 46.4 41.6 48.4 48.6 .0 53.2 69.0 89.4 115.9 150.2
Depreciation, % 3.84 4.48 2.6 1.2 0.00159235 2.42 2.42 2.42 2.42 2.42
EBIT 1,108.7 836.4 1,755.5 3,960.0 1,574.9 2,049.2 2,655.7 3,441.6 4,460.2 5,780.2
EBIT, % 91.62 90.12 94.31 97.35 92.88 93.26 93.26 93.26 93.26 93.26
Total Cash 59.4 11.0 3.2 11.4 40.8 39.3 51.0 66.1 85.6 110.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11.2 .0 .0 .0 17.8
Account Receivables, % 0.92865 0 0 0 1.05
Inventories .0 98.6 2,519.3 144.6 -17.8 497.2 644.3 835.0 1,082.2 1,402.4
Inventories, % 0.0000000826 10.63 135.34 3.55 -1.05 22.63 22.63 22.63 22.63 22.63
Accounts Payable 1.8 .9 1.6 2.1 3.5 2.6 3.4 4.4 5.7 7.4
Accounts Payable, % 0.14998 0.09697032 0.0872989 0.05165147 0.20866 0.11891 0.11891 0.11891 0.11891 0.11891
Capital Expenditure .0 -.3 .0 .0 .0 -.1 -.2 -.2 -.3 -.4
Capital Expenditure, % 0 -0.03092276 0 0 0 -0.00618455 -0.00618455 -0.00618455 -0.00618455 -0.00618455
Tax Rate, % 1.23 1.23 1.23 1.23 1.23 1.23 1.23 1.23 1.23 1.23
EBITAT 1,022.1 717.3 1,475.6 3,274.8 1,555.6 1,817.6 2,355.5 3,052.6 3,956.0 5,126.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,059.1 670.3 -895.9 5,698.6 1,701.6 1,363.8 2,275.3 2,948.7 3,821.4 4,952.4
WACC, % 8.23 8.23 8.23 8.23 8.23 8.23 8.23 8.23 8.23 8.23
PV UFCF
SUM PV UFCF 11,649.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5,051
Terminal Value 81,131
Present Terminal Value 54,642
Enterprise Value 66,291
Net Debt -41
Equity Value 66,332
Diluted Shares Outstanding, MM 11
Equity Value Per Share 5,976.08

What You Will Receive

  • Authentic JSW Holdings Data: Comprehensive financial information – including revenue and EBIT – derived from both actual and forecasted figures.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
  • Real-Time Valuation Adjustments: Automatic updates that allow you to evaluate the effects of changes on the fair value of JSW Holdings Limited (JSWHLNS).
  • Flexible Excel Template: Designed for easy modifications, scenario analysis, and in-depth forecasting.
  • Efficient and Reliable: Eliminate the need to develop models from the ground up while ensuring accuracy and adaptability.

Key Features of JSW Holdings Limited (JSWHLNS)

  • Customizable Forecast Inputs: Adjust vital parameters such as revenue growth rates, EBITDA margins, and capital expenditures.
  • Instant DCF Valuation: Automatically generates intrinsic value, NPV, and additional financial metrics in real time.
  • High-Precision Accuracy: Leverages real-world financial data from JSW Holdings Limited for credible valuation results.
  • Seamless Scenario Analysis: Effortlessly evaluate various assumptions and their impacts on outcomes.
  • Efficiency Booster: Avoid the complexities of creating detailed valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template containing JSW Holdings Limited’s (JSWHLNS) data.
  • Step 2: Review the pre-filled sheets and familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly access recalculated results, including JSW Holdings Limited’s (JSWHLNS) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports based on the generated outputs.

Why Opt for This Calculator?

  • Precision: Utilizes real JSW Holdings Limited (JSWHLNS) financials to ensure accurate data.
  • Versatility: Built for users to easily test and adjust inputs according to their needs.
  • Efficiency: Eliminate the complexities of creating a DCF model from the ground up.
  • Professional Quality: Crafted with the precision and functionality expected at the CFO level.
  • User-Centric: Intuitive design makes it accessible for those without extensive financial modeling expertise.

Who Can Benefit from This Product?

  • Investors: Evaluate the valuation of JSW Holdings Limited (JSWHLNS) before making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation procedures and validate financial forecasts.
  • Startup Founders: Discover how leading public companies like JSW Holdings Limited (JSWHLNS) determine their market value.
  • Consultants: Provide clients with comprehensive and professional valuation assessments.
  • Students and Educators: Utilize actual market data to teach and practice valuation methodologies.

Contents of the Template

  • Pre-Populated Data: Features JSW Holdings Limited's historical financial performance and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet designed for calculating WACC using your own inputs.
  • Key Financial Ratios: Assess JSW Holdings Limited's profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily adjust revenue growth rates, margins, and tax rates.
  • User-Friendly Dashboard: Visual representations and tables that highlight 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.

No products were found matching.