|
Échange multi-marchandises d'Inde Limited (MCX.NS) Évaluation DCF
IN | Financial Services | Financial - Data & Stock Exchanges | 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
Multi Commodity Exchange of India Limited (MCX.NS) Bundle
Évaluez les perspectives financières de Multi Commodity Exchange of India Limited (MCXNS) comme un expert! Cette calculatrice DCF (MCXNS) vous fournit des données financières pré-remplies et la flexibilité pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses critiques 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 | 3,959.7 | 4,777.4 | 3,856.5 | 5,135.1 | 5,835.4 | 6,538.1 | 7,325.4 | 8,207.5 | 9,195.8 | 10,303.1 |
| Revenue Growth, % | 0 | 20.65 | -19.28 | 33.15 | 13.64 | 12.04 | 12.04 | 12.04 | 12.04 | 12.04 |
| EBITDA | 2,870.4 | 2,949.2 | 2,281.3 | 2,123.7 | 1,397.0 | 3,382.5 | 3,789.8 | 4,246.1 | 4,757.4 | 5,330.3 |
| EBITDA, % | 72.49 | 61.73 | 59.15 | 41.36 | 23.94 | 51.73 | 51.73 | 51.73 | 51.73 | 51.73 |
| Depreciation | 1,778.9 | 2,407.9 | 2,333.1 | 3,819.6 | 359.3 | 3,090.7 | 3,462.9 | 3,879.9 | 4,347.1 | 4,870.6 |
| Depreciation, % | 44.93 | 50.4 | 60.5 | 74.38 | 6.16 | 47.27 | 47.27 | 47.27 | 47.27 | 47.27 |
| EBIT | 1,091.5 | 541.3 | -51.8 | -1,695.9 | 1,037.7 | 291.7 | 326.9 | 366.2 | 410.3 | 459.7 |
| EBIT, % | 27.57 | 11.33 | -1.34 | -33.03 | 17.78 | 4.46 | 4.46 | 4.46 | 4.46 | 4.46 |
| Total Cash | 14,203.1 | 10,237.3 | 11,341.8 | 2,290.9 | 12,770.5 | 5,813.8 | 6,513.9 | 7,298.3 | 8,177.1 | 9,161.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 698.6 | 788.9 | 698.1 | 1,119.7 | .0 | 968.5 | 1,085.1 | 1,215.7 | 1,362.1 | 1,526.1 |
| Account Receivables, % | 17.64 | 16.51 | 18.1 | 21.8 | 0 | 14.81 | 14.81 | 14.81 | 14.81 | 14.81 |
| Inventories | -342.5 | 277.9 | 5,962.6 | -575.1 | .0 | 1,124.1 | 1,259.5 | 1,411.2 | 1,581.1 | 1,771.5 |
| Inventories, % | -8.65 | 5.82 | 154.61 | -11.2 | 0 | 17.19 | 17.19 | 17.19 | 17.19 | 17.19 |
| Accounts Payable | 361.6 | 265.6 | 371.9 | 281.5 | 682.7 | 542.9 | 608.2 | 681.5 | 763.5 | 855.5 |
| Accounts Payable, % | 9.13 | 5.56 | 9.64 | 5.48 | 11.7 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 |
| Capital Expenditure | -277.0 | -210.8 | -819.8 | -712.7 | -1,432.3 | -929.6 | -1,041.5 | -1,166.9 | -1,307.4 | -1,464.9 |
| Capital Expenditure, % | -7 | -4.41 | -21.26 | -13.88 | -24.55 | -14.22 | -14.22 | -14.22 | -14.22 | -14.22 |
| Tax Rate, % | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 |
| EBITAT | 972.8 | 457.0 | -40.4 | -1,325.7 | 845.7 | 239.9 | 268.8 | 301.1 | 337.4 | 378.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,480.2 | 1,847.4 | -4,014.7 | 7,806.9 | 718.5 | 168.6 | 2,503.6 | 2,805.0 | 3,142.8 | 3,521.2 |
| WACC, % | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,788.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 3,592 | |||||||||
| Terminal Value | 84,908 | |||||||||
| Present Terminal Value | 62,764 | |||||||||
| Enterprise Value | 72,552 | |||||||||
| Net Debt | -9,640 | |||||||||
| Equity Value | 82,191 | |||||||||
| Diluted Shares Outstanding, MM | 51 | |||||||||
| Equity Value Per Share | 1,611.98 |
Benefits of Using Our Service
- Authentic MCXNS Data: Access to historical and projected figures for precise market evaluation.
- Customizable Parameters: Adjust factors such as WACC, tax rates, revenue growth, and capital expenditures.
- Automated Calculations: Instantaneous calculation of intrinsic value and NPV.
- Scenario Analysis: Explore various scenarios to assess the future performance of MCXNS.
- User-Friendly Interface: Designed for industry professionals while remaining easy to understand for newcomers.
Key Features
- 🔍 Real-Time MCX Financials: Pre-filled historical and projected data for Multi Commodity Exchange of India Limited (MCXNS).
- ✏️ Fully Adjustable Inputs: Tailor all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: In-built formulas compute the intrinsic value of MCX using the Discounted Cash Flow method.
- ⚡ Immediate Results: Visualize MCX's valuation without delay upon adjustments.
- Scenario Analysis: Evaluate and contrast outcomes for various financial assumptions side-by-side.
How It Functions
- Download: Get the comprehensive Excel template featuring financial data for Multi Commodity Exchange of India Limited (MCXNS).
- Customize: Modify projections, including trading volume estimations, profit margins, and discount rates.
- Update Automatically: Real-time updates for intrinsic value and NPV calculations as data changes.
- Test Scenarios: Develop various projections and instantly evaluate the results against each other.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Opt for This Calculator?
- Accurate Data: Utilize real MCXNS financials for trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your projections.
- Time-Saving: Built-in calculations allow you to skip the tedious initial setup.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the commodities sector.
- User-Friendly: An intuitive design and clear instructions make it accessible for all users.
Who Can Benefit from MCXNS's Solutions?
- Traders: Enhance your trading strategies with advanced market analytics from MCXNS (MCXNS).
- Investors: Utilize comprehensive data and tools to make informed investment decisions in commodities (MCXNS).
- Market Analysts: Streamline your research process with pre-built reports tailored for commodity markets (MCXNS).
- Institutions: Equip your teams with actionable insights and data for market analysis and strategy development (MCXNS).
- Students and Researchers: Explore real-time market trends and analytics to enhance your academic knowledge in finance and trading (MCXNS).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Multi Commodity Exchange of India Limited (MCXNS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate in-depth analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Multi Commodity Exchange of India Limited (MCXNS).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.