|
NetWeb Technologies India Limited (NetWeb.NS) Valeure DCF
IN | Technology | Computer Hardware | 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
Netweb Technologies India Limited (NETWEB.NS) Bundle
En tant qu'investisseur ou analyste, la calculatrice DCF (NetWebns) est votre ressource incontournable pour une évaluation précise. Chargé de données réelles de Netweb Technologies India Limited, vous pouvez ajuster les prévisions et observer instantanément les effets.
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 | 1,560.1 | 1,427.9 | 2,470.3 | 4,449.7 | 7,240.8 | 10,994.8 | 16,695.2 | 25,351.0 | 38,494.4 | 58,452.3 |
| Revenue Growth, % | 0 | -8.47 | 73.01 | 80.13 | 62.72 | 51.85 | 51.85 | 51.85 | 51.85 | 51.85 |
| EBITDA | 79.3 | 158.9 | 355.1 | 706.9 | 1,144.2 | 1,369.4 | 2,079.3 | 3,157.4 | 4,794.4 | 7,280.1 |
| EBITDA, % | 5.09 | 11.13 | 14.37 | 15.89 | 15.8 | 12.45 | 12.45 | 12.45 | 12.45 | 12.45 |
| Depreciation | 9.4 | 14.5 | 16.4 | 36.6 | 62.5 | 87.3 | 132.6 | 201.3 | 305.7 | 464.2 |
| Depreciation, % | 0.6051 | 1.02 | 0.66307 | 0.82185 | 0.86345 | 0.79407 | 0.79407 | 0.79407 | 0.79407 | 0.79407 |
| EBIT | 69.9 | 144.3 | 338.7 | 670.4 | 1,081.6 | 1,282.1 | 1,946.8 | 2,956.1 | 4,488.7 | 6,815.9 |
| EBIT, % | 4.48 | 10.11 | 13.71 | 15.07 | 14.94 | 11.66 | 11.66 | 11.66 | 11.66 | 11.66 |
| Total Cash | 116.2 | 20.2 | 20.3 | 70.9 | 896.8 | 520.3 | 790.1 | 1,199.7 | 1,821.7 | 2,766.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 180.0 | 568.0 | 784.7 | 1,594.8 | 1,848.7 | 3,176.4 | 4,823.2 | 7,323.9 | 11,121.0 | 16,886.8 |
| Account Receivables, % | 11.54 | 39.78 | 31.76 | 35.84 | 25.53 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 |
| Inventories | 112.3 | 292.2 | 383.2 | 540.7 | 1,146.6 | 1,564.7 | 2,376.0 | 3,607.8 | 5,478.4 | 8,318.7 |
| Inventories, % | 7.2 | 20.46 | 15.51 | 12.15 | 15.83 | 14.23 | 14.23 | 14.23 | 14.23 | 14.23 |
| Accounts Payable | 159.9 | 425.9 | 532.9 | 1,033.7 | 1,266.2 | 2,250.9 | 3,417.9 | 5,190.0 | 7,880.8 | 11,966.7 |
| Accounts Payable, % | 10.25 | 29.83 | 21.57 | 23.23 | 17.49 | 20.47 | 20.47 | 20.47 | 20.47 | 20.47 |
| Capital Expenditure | -16.1 | -15.7 | -53.8 | -132.6 | -194.7 | -219.4 | -333.2 | -505.9 | -768.2 | -1,166.5 |
| Capital Expenditure, % | -1.03 | -1.1 | -2.18 | -2.98 | -2.69 | -2 | -2 | -2 | -2 | -2 |
| Tax Rate, % | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 | 25.55 |
| EBITAT | 51.3 | 107.0 | 251.6 | 499.7 | 805.2 | 950.8 | 1,443.8 | 2,192.3 | 3,329.0 | 5,054.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -87.7 | -196.1 | 13.4 | -63.3 | 45.8 | 57.7 | -47.9 | -72.7 | -110.4 | -167.6 |
| WACC, % | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -209.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -171 | |||||||||
| Terminal Value | -1,830 | |||||||||
| Present Terminal Value | -1,069 | |||||||||
| Enterprise Value | -1,278 | |||||||||
| Net Debt | -801 | |||||||||
| Equity Value | -477 | |||||||||
| Diluted Shares Outstanding, MM | 55 | |||||||||
| Equity Value Per Share | -8.73 |
Benefits of Choosing Netweb Technologies India Limited (NETWEBNS)
- Comprehensive NETWEBNS Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures to suit your analysis.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Testing: Analyze various scenarios to assess the future potential of Netweb Technologies.
- User-Friendly Design: Tailored for industry professionals while remaining approachable for newcomers.
Key Features
- 🔍 Real-Life NETWEBNS Financials: Pre-filled historical and projected data for Netweb Technologies India Limited.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate the intrinsic value of Netweb Technologies using the Discounted Cash Flow method.
- ⚡ Instant Results: View Netweb's valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare various financial scenarios side-by-side.
How It Functions
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled data for Netweb Technologies (NETWEBNS) including historical and projected figures.
- Step 3: Modify key assumptions (highlighted in yellow) based on your research.
- Step 4: Observe real-time recalculations of Netweb Technologies' intrinsic value.
- Step 5: Leverage the results for your investment strategies or reporting needs.
Why Opt for This Calculator?
- Tailored for Experts: A sophisticated tool designed for analysts, CFOs, and consultants.
- Real-Time Data: Historical and projected financials of Netweb Technologies India Limited (NETWEBNS) preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Concise Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance to help you navigate the process.
Who Can Benefit from This Product?
- Investors: Assess the valuation of Netweb Technologies India Limited (NETWEBNS) before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and evaluate financial projections.
- Startup Founders: Gain insights into how established companies like Netweb Technologies are valued.
- Consultants: Provide thorough valuation reports to your clients featuring NETWEBNS.
- Students and Educators: Utilize real-world examples to explore and teach valuation methodologies.
Contents of the Template
- Pre-Filled Data: Contains historical financials and forecasts for Netweb Technologies India Limited (NETWEBNS).
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on your custom inputs.
- Key Financial Ratios: Evaluate Netweb’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables that summarize key valuation findings.
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.