|
L'évaluation DCF de New India Assurance Company Limited (NIACL.NS)
IN | Financial Services | Insurance - Diversified | 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
The New India Assurance Company Limited (NIACL.NS) Bundle
Conçu pour la précision, notre calculatrice DCF (NIAClNS) vous permet d'évaluer l'évaluation de la nouvelle société d'assurance India Limited avec des données financières réelles et une flexibilité complète pour modifier tous les paramètres clés pour améliorer les projections.
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 | 308,498.8 | 331,785.9 | 366,232.9 | 407,799.2 | 434,911.8 | 473,976.7 | 516,550.4 | 562,948.3 | 613,513.8 | 668,621.1 |
| Revenue Growth, % | 0 | 7.55 | 10.38 | 11.35 | 6.65 | 8.98 | 8.98 | 8.98 | 8.98 | 8.98 |
| EBITDA | 17,747.7 | 21,815.7 | 2,942.9 | 13,746.9 | 15,245.0 | 18,966.7 | 20,670.3 | 22,526.9 | 24,550.4 | 26,755.5 |
| EBITDA, % | 5.75 | 6.58 | 0.80355 | 3.37 | 3.51 | 4 | 4 | 4 | 4 | 4 |
| Depreciation | 933.6 | 1,026.7 | 866.5 | 821.8 | 589.6 | 1,124.0 | 1,225.0 | 1,335.0 | 1,454.9 | 1,585.6 |
| Depreciation, % | 0.30261 | 0.30946 | 0.23659 | 0.20152 | 0.13556 | 0.23715 | 0.23715 | 0.23715 | 0.23715 | 0.23715 |
| EBIT | 16,814.1 | 20,788.9 | 2,076.4 | 12,925.1 | 14,655.5 | 17,842.6 | 19,445.3 | 21,191.9 | 23,095.4 | 25,169.9 |
| EBIT, % | 5.45 | 6.27 | 0.56696 | 3.17 | 3.37 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 |
| Total Cash | 141,033.2 | 139,388.6 | 138,191.5 | 124,099.1 | 171,917.2 | 185,250.4 | 201,890.1 | 220,024.3 | 239,787.5 | 261,325.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 18,227.3 | 15,737.1 | 13,886.2 | 10,675.9 | 11,515.8 | 18,683.2 | 20,361.3 | 22,190.2 | 24,183.4 | 26,355.6 |
| Accounts Payable, % | 5.91 | 4.74 | 3.79 | 2.62 | 2.65 | 3.94 | 3.94 | 3.94 | 3.94 | 3.94 |
| Capital Expenditure | -999.9 | -989.2 | -1,168.9 | -978.0 | -695.6 | -1,271.4 | -1,385.6 | -1,510.1 | -1,645.7 | -1,793.5 |
| Capital Expenditure, % | -0.32412 | -0.29814 | -0.31918 | -0.23982 | -0.15994 | -0.26824 | -0.26824 | -0.26824 | -0.26824 | -0.26824 |
| Tax Rate, % | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 |
| EBITAT | 14,505.1 | 16,380.9 | 2,034.8 | 10,897.4 | 11,283.1 | 15,143.5 | 16,503.7 | 17,986.1 | 19,601.6 | 21,362.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 32,666.0 | 13,928.2 | -118.6 | 7,530.8 | 12,017.0 | 22,163.4 | 18,021.2 | 19,639.9 | 21,404.0 | 23,326.6 |
| WACC, % | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 81,741.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 23,793 | |||||||||
| Terminal Value | 357,736 | |||||||||
| Present Terminal Value | 236,261 | |||||||||
| Enterprise Value | 318,003 | |||||||||
| Net Debt | -143,201 | |||||||||
| Equity Value | 461,204 | |||||||||
| Diluted Shares Outstanding, MM | 1,648 | |||||||||
| Equity Value Per Share | 279.86 |
Benefits You Will Receive
- Accurate NIACL Financial Data: Pre-loaded with The New India Assurance Company Limited’s historical and forecasted metrics for thorough analysis.
- Customizable Template: Easily adjust key parameters such as premium growth, combined ratio, and claims %.
- Instant Calculations: Observe real-time updates of NIACL’s intrinsic value as you make modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for reliable DCF evaluations.
- Intuitive Design: Organized layout and clear guidance suitable for all levels of expertise.
Key Features
- Pre-Loaded Data: Historical financial statements and pre-filled projections for The New India Assurance Company Limited (NIACLNS).
- Fully Adjustable Inputs: Customize WACC, tax rates, premium growth, and claims ratios.
- Instant Results: View the intrinsic value of NIACLNS recalculated in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for The New India Assurance Company Limited (NIACLNS).
- Step 2: Examine the pre-filled financial data and projections for NIACLNS.
- Step 3: Adjust key inputs such as premium growth, claims ratio, and investment returns (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the results and leverage the insights for your investment choices.
Why Opt for This Calculator?
- Accurate Data: Authentic financials from The New India Assurance Company Limited (NIACLNS) provide dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for use by investors, analysts, and consultants.
- User-Friendly: The intuitive design and clear, step-by-step instructions ensure accessibility for all users.
Who Should Use This Product?
- Investors: Accurately assess the fair value of The New India Assurance Company Limited (NIACLNS) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for valuation reports tailored to their clients.
- Entrepreneurs: Gain valuable insights into the financial modeling practices of industry leaders.
- Educators: Employ it as a teaching resource to illustrate valuation methodologies.
Contents of the Template
- Detailed DCF Model: An editable template featuring in-depth valuation calculations.
- Market Data: NIACLNS’s historical and projected financial information preloaded for your analysis.
- Adjustable Assumptions: Modify WACC, growth rates, and tax inputs to explore different scenarios.
- Financial Reports: Comprehensive annual and quarterly financial breakdowns for enhanced understanding.
- Essential Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Visual Dashboard: Charts and tables that present 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.