|
Tamilnad Mercantile Bank Limited (TMB.NS) Évaluation DCF
IN | Financial Services | Banks - Regional | 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
Tamilnad Mercantile Bank Limited (TMB.NS) Bundle
Gardez un aperçu de votre analyse d'évaluation Tamilnad Mercantile Bank Limited (TMBNS) avec notre calculatrice DCF de pointe! Préchargé avec des données réelles (TMBN), ce modèle Excel vous permet de modifier les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque de Tamilnad Mercantile Bank Limited (TMBNS).
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 | 18,459.7 | 21,817.0 | 26,377.9 | 27,232.3 | 27,958.3 | 31,103.4 | 34,602.4 | 38,495.0 | 42,825.4 | 47,643.1 |
| Revenue Growth, % | 0 | 18.19 | 20.91 | 3.24 | 2.67 | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 |
| EBITDA | 4,377.7 | 6,318.9 | 8,550.9 | 10,831.7 | .0 | 7,767.8 | 8,641.7 | 9,613.8 | 10,695.3 | 11,898.5 |
| EBITDA, % | 23.72 | 28.96 | 32.42 | 39.78 | 0 | 24.97 | 24.97 | 24.97 | 24.97 | 24.97 |
| Depreciation | 300.8 | 285.6 | 331.9 | 539.2 | 751.7 | 551.5 | 613.5 | 682.5 | 759.3 | 844.7 |
| Depreciation, % | 1.63 | 1.31 | 1.26 | 1.98 | 2.69 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 |
| EBIT | 4,076.9 | 6,033.3 | 8,219.1 | 10,292.6 | -751.7 | 7,216.3 | 8,028.1 | 8,931.3 | 9,936.0 | 11,053.7 |
| EBIT, % | 22.09 | 27.65 | 31.16 | 37.8 | -2.69 | 23.2 | 23.2 | 23.2 | 23.2 | 23.2 |
| Total Cash | 37,365.5 | 12,850.6 | 21,017.1 | 19,598.8 | 35,681.2 | 25,538.9 | 28,411.9 | 31,608.0 | 35,163.8 | 39,119.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 8,240.7 | 1,833.5 | 2,039.8 | 2,269.3 | 2,524.5 | 2,808.5 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 29.47 | 5.89 | 5.89 | 5.89 | 5.89 | 5.89 |
| Inventories | -45,391.6 | -44,429.2 | -59,460.6 | -42,007.8 | .0 | -24,882.8 | -27,681.9 | -30,796.0 | -34,260.4 | -38,114.5 |
| Inventories, % | -245.9 | -203.64 | -225.42 | -154.26 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 2,451.5 | 2,388.1 | 1,439.9 | 1,451.1 | 877.7 | 2,373.4 | 2,640.4 | 2,937.4 | 3,267.8 | 3,635.4 |
| Accounts Payable, % | 13.28 | 10.95 | 5.46 | 5.33 | 3.14 | 7.63 | 7.63 | 7.63 | 7.63 | 7.63 |
| Capital Expenditure | -203.8 | -375.9 | -1,070.4 | -895.8 | -1,007.3 | -857.1 | -953.5 | -1,060.7 | -1,180.1 | -1,312.8 |
| Capital Expenditure, % | -1.1 | -1.72 | -4.06 | -3.29 | -3.6 | -2.76 | -2.76 | -2.76 | -2.76 | -2.76 |
| Tax Rate, % | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 |
| EBITAT | 4,076.9 | 6,033.3 | 8,219.1 | 7,601.5 | -578.3 | 6,506.0 | 7,237.9 | 8,052.1 | 8,957.9 | 9,965.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 52,017.0 | 4,917.2 | 21,563.7 | -10,196.8 | -51,655.7 | 38,986.0 | 9,757.8 | 10,855.5 | 12,076.7 | 13,435.3 |
| WACC, % | 38.51 | 38.51 | 38.51 | 29.6 | 30.65 | 35.15 | 35.15 | 35.15 | 35.15 | 35.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 45,183.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 13,704 | |||||||||
| Terminal Value | 41,335 | |||||||||
| Present Terminal Value | 9,166 | |||||||||
| Enterprise Value | 54,350 | |||||||||
| Net Debt | -35,681 | |||||||||
| Equity Value | 90,031 | |||||||||
| Diluted Shares Outstanding, MM | 158 | |||||||||
| Equity Value Per Share | 568.56 |
What You Will Receive
- Genuine TMBNS Financials: Access detailed historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures according to your needs.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Tamilnad Mercantile Bank’s future prospects.
- User-Friendly Design: Designed for industry professionals, yet easy for newcomers to navigate.
Key Features
- 🔍 Real-Life TMBNS Financials: Pre-filled historical and projected data for Tamilnad Mercantile Bank Limited.
- ✏️ Fully Customizable Inputs: Adjust all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute the intrinsic value of TMBNS using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize the valuation of TMBNS immediately after making adjustments.
- Scenario Analysis: Explore and compare results for different financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Tamilnad Mercantile Bank Limited (TMBNS).
- Step 2: Examine the pre-filled financial data and forecasts provided for TMBNS.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Review the outputs and leverage the results to inform your investment decisions.
Why Select This Calculator for Tamilnad Mercantile Bank Limited (TMBNS)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for TMBNS.
- Preloaded Information: Offers historical and projected data for reliable benchmarks.
- Top-Tier Quality: Perfect for financial analysts, investors, and business consultants focusing on TMBNS.
Who Can Benefit from This Product?
- Investors: Assess Tamilnad Mercantile Bank Limited's (TMBNS) valuation prior to buying or selling shares.
- CFOs and Financial Analysts: Optimize valuation procedures and evaluate financial forecasts.
- Startup Founders: Understand the valuation metrics used for established banks like Tamilnad Mercantile Bank Limited (TMBNS).
- Consultants: Provide detailed valuation reports for their clients regarding Tamilnad Mercantile Bank Limited (TMBNS).
- Students and Educators: Utilize real data from Tamilnad Mercantile Bank Limited (TMBNS) to practice and teach valuation concepts.
Contents of the Template
- Preloaded TMBNS Data: Historical and forecasted financial figures, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced worksheets for computing intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and assumptions.
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.