|
Jupiter Wagons Limited (JWL.NS) Évaluation DCF
IN | Industrials | Railroads | 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
Jupiter Wagons Limited (JWL.NS) Bundle
Améliorez votre stratégie d'investissement avec la calculatrice DCF Jupiter Wagons Limited (JWLNS)! Accéder aux données financières authentiques, ajuster les projections et les dépenses de croissance et observer instantanément comment ces changements affectent la valeur intrinsèque de Jupiter Wagons Limited (JWLNS).
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 | 1,235.6 | 3,600.0 | 11,652.9 | 20,682.5 | 36,437.3 | 68,653.6 | 129,354.0 | 243,723.0 | 459,211.9 | 865,226.4 |
| Revenue Growth, % | 0 | 191.36 | 223.69 | 77.49 | 76.17 | 88.42 | 88.42 | 88.42 | 88.42 | 88.42 |
| EBITDA | 119.3 | 279.6 | 1,175.0 | 2,571.5 | 4,892.5 | 7,327.7 | 13,806.6 | 26,013.8 | 49,014.0 | 92,350.0 |
| EBITDA, % | 9.66 | 7.77 | 10.08 | 12.43 | 13.43 | 10.67 | 10.67 | 10.67 | 10.67 | 10.67 |
| Depreciation | 83.2 | 86.3 | 233.8 | 249.8 | 281.6 | 1,800.7 | 3,392.8 | 6,392.6 | 12,044.6 | 22,694.0 |
| Depreciation, % | 6.73 | 2.4 | 2.01 | 1.21 | 0.7728 | 2.62 | 2.62 | 2.62 | 2.62 | 2.62 |
| EBIT | 36.1 | 193.4 | 941.2 | 2,321.7 | 4,610.9 | 5,527.0 | 10,413.8 | 19,621.2 | 36,969.4 | 69,656.0 |
| EBIT, % | 2.93 | 5.37 | 8.08 | 11.23 | 12.65 | 8.05 | 8.05 | 8.05 | 8.05 | 8.05 |
| Total Cash | 28.2 | 59.9 | 405.3 | 2,092.2 | 1,758.5 | 3,071.0 | 5,786.3 | 10,902.2 | 20,541.5 | 38,703.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 113.4 | 820.1 | 965.2 | 2,553.7 | 5,013.2 | 9,110.0 | 17,164.7 | 32,340.9 | 60,935.2 | 114,811.4 |
| Account Receivables, % | 9.18 | 22.78 | 8.28 | 12.35 | 13.76 | 13.27 | 13.27 | 13.27 | 13.27 | 13.27 |
| Inventories | 475.7 | 590.5 | 3,194.3 | 4,912.3 | 9,835.0 | 18,269.7 | 34,422.9 | 64,858.1 | 122,202.7 | 230,248.8 |
| Inventories, % | 38.5 | 16.4 | 27.41 | 23.75 | 26.99 | 26.61 | 26.61 | 26.61 | 26.61 | 26.61 |
| Accounts Payable | 344.1 | 1,415.0 | 1,436.9 | 1,981.0 | 5,530.4 | 14,312.7 | 26,967.4 | 50,810.7 | 95,735.3 | 180,380.2 |
| Accounts Payable, % | 27.85 | 39.31 | 12.33 | 9.58 | 15.18 | 20.85 | 20.85 | 20.85 | 20.85 | 20.85 |
| Capital Expenditure | -122.1 | -141.4 | -366.8 | -726.8 | -1,248.2 | -3,281.0 | -6,181.9 | -11,647.6 | -21,945.9 | -41,349.4 |
| Capital Expenditure, % | -9.88 | -3.93 | -3.15 | -3.51 | -3.43 | -4.78 | -4.78 | -4.78 | -4.78 | -4.78 |
| Tax Rate, % | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 |
| EBITAT | 2.0 | 191.4 | 618.1 | 1,398.8 | 3,459.5 | 3,375.8 | 6,360.4 | 11,984.1 | 22,579.8 | 42,543.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -282.0 | 385.7 | -2,242.0 | -1,840.7 | -1,339.8 | -1,853.7 | -7,981.8 | -15,039.0 | -28,335.8 | -53,389.0 |
| WACC, % | 8.88 | 9.17 | 9.07 | 9.05 | 9.1 | 9.05 | 9.05 | 9.05 | 9.05 | 9.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -74,653.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -55,525 | |||||||||
| Terminal Value | -1,098,587 | |||||||||
| Present Terminal Value | -712,234 | |||||||||
| Enterprise Value | -786,888 | |||||||||
| Net Debt | 2,265 | |||||||||
| Equity Value | -789,153 | |||||||||
| Diluted Shares Outstanding, MM | 412 | |||||||||
| Equity Value Per Share | -1,914.06 |
What You Will Receive
- Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-loaded financial data for JWLNS.
- Authentic Data: Access to historical figures and forward-looking projections (visible in the highlighted cells).
- Flexible Forecasting: Modify forecast variables such as revenue growth, EBITDA %, and WACC at your convenience.
- Instant Calculations: Quickly observe how your inputs affect JWLNS's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for straightforward navigation and ease of use, complete with detailed instructions.
Key Features
- Pre-Loaded Data: Historical financial statements and pre-filled projections for Jupiter Wagons Limited (JWLNS).
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View the intrinsic value of Jupiter Wagons Limited (JWLNS) recalculated in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and critical metrics.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.
How It Functions
- Download: Get the pre-prepared Excel file containing Jupiter Wagons Limited's (JWLNS) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA percentage, and WACC.
- Update Instantly: The intrinsic value and NPV calculations refresh in real-time.
- Evaluate Scenarios: Generate various forecasts and compare results on the spot.
- Make Informed Decisions: Leverage the valuation findings to shape your investment approach.
Why Choose This Calculator for Jupiter Wagons Limited (JWLNS)?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
- Accurate Financials: Historical and projected financial data for Jupiter Wagons Limited (JWLNS) preloaded for precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions.
- Transparent Results: Automatically generates intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance to simplify the entire process.
Who Can Benefit from Jupiter Wagons Limited (JWLNS)?
- Investors: Empower your investment choices with a sophisticated valuation tool tailored for precision.
- Financial Analysts: Streamline your workflow with a customizable DCF model designed for efficiency.
- Consultants: Effortlessly modify the template for impactful client presentations and comprehensive reports.
- Finance Enthusiasts: Enhance your grasp of valuation methods through practical, real-world scenarios.
- Educators and Students: Utilize this resource as an effective practical tool in finance and investment coursework.
Contents of the Template
- In-Depth DCF Model: Editable template featuring thorough valuation computations.
- Historical Data: JWLNS’s (Jupiter Wagons Limited) past and projected financial metrics preloaded for evaluation.
- Adjustable Variables: Modify WACC, growth rates, and tax assumptions for scenario testing.
- Financial Statements: Complete annual and quarterly details for enhanced analysis.
- Essential Ratios: Integrated assessments for profitability, efficiency, and leverage performance.
- User-Friendly Dashboard: Visual representations including charts and tables for clear, actionable insights.
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.