![]() |
Avalon Technologies Limited (AVALON.NS) DCF Valuation
IN | Technology | Hardware, Equipment & Parts | NSE
|

- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Avalon Technologies Limited (AVALON.NS) Bundle
Discover the true potential of Avalon Technologies Limited with our professional-grade DCF Calculator! Adjust critical assumptions, explore various scenarios, and assess how changes affect Avalon Technologies Limited's valuation – all within one comprehensive Excel template.
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 | 6,411.0 | 6,896.0 | 8,393.2 | 9,447.2 | 8,671.7 | 9,400.6 | 10,190.9 | 11,047.6 | 11,976.3 | 12,983.0 |
Revenue Growth, % | 0 | 7.57 | 21.71 | 12.56 | -8.21 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 |
EBITDA | 670.4 | 715.7 | 1,260.8 | 1,204.0 | 767.6 | 1,080.2 | 1,171.0 | 1,269.4 | 1,376.1 | 1,491.8 |
EBITDA, % | 10.46 | 10.38 | 15.02 | 12.74 | 8.85 | 11.49 | 11.49 | 11.49 | 11.49 | 11.49 |
Depreciation | 155.1 | 157.5 | 180.0 | 196.6 | 229.0 | 217.5 | 235.8 | 255.6 | 277.1 | 300.4 |
Depreciation, % | 2.42 | 2.28 | 2.14 | 2.08 | 2.64 | 2.31 | 2.31 | 2.31 | 2.31 | 2.31 |
EBIT | 515.3 | 558.2 | 1,080.8 | 1,007.4 | 538.6 | 862.7 | 935.2 | 1,013.8 | 1,099.0 | 1,191.4 |
EBIT, % | 8.04 | 8.09 | 12.88 | 10.66 | 6.21 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 |
Total Cash | 245.9 | 313.4 | 80.1 | 4,222.5 | 1,820.4 | 1,410.5 | 1,529.1 | 1,657.7 | 1,797.0 | 1,948.1 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 1,166.2 | 1,861.4 | 1,808.8 | 2,094.5 | 1,882.1 | 2,079.6 | 2,254.4 | 2,443.9 | 2,649.3 | 2,872.0 |
Account Receivables, % | 18.19 | 26.99 | 21.55 | 22.17 | 21.7 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 |
Inventories | 1,552.6 | 1,457.8 | 2,330.2 | 3,529.7 | 3,163.4 | 2,763.1 | 2,995.4 | 3,247.2 | 3,520.1 | 3,816.0 |
Inventories, % | 24.22 | 21.14 | 27.76 | 37.36 | 36.48 | 29.39 | 29.39 | 29.39 | 29.39 | 29.39 |
Accounts Payable | 1,357.8 | 1,274.6 | 1,184.9 | 1,417.7 | 974.0 | 1,504.4 | 1,630.9 | 1,768.0 | 1,916.6 | 2,077.8 |
Accounts Payable, % | 21.18 | 18.48 | 14.12 | 15.01 | 11.23 | 16 | 16 | 16 | 16 | 16 |
Capital Expenditure | -170.4 | -192.1 | -159.4 | -273.0 | -355.2 | -269.4 | -292.0 | -316.6 | -343.2 | -372.1 |
Capital Expenditure, % | -2.66 | -2.79 | -1.9 | -2.89 | -4.1 | -2.87 | -2.87 | -2.87 | -2.87 | -2.87 |
Tax Rate, % | 26.46 | 26.46 | 26.46 | 26.46 | 26.46 | 26.46 | 26.46 | 26.46 | 26.46 | 26.46 |
EBITAT | 415.3 | 446.9 | 852.4 | 727.6 | 396.1 | 664.8 | 720.6 | 781.2 | 846.9 | 918.1 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -961.0 | -271.3 | -36.6 | -601.2 | 404.8 | 1,346.2 | 383.8 | 416.0 | 451.0 | 488.9 |
WACC, % | 12.08 | 12.07 | 12.07 | 12.06 | 12.06 | 12.07 | 12.07 | 12.07 | 12.07 | 12.07 |
PV UFCF | ||||||||||
SUM PV UFCF | 2,364.8 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 499 | |||||||||
Terminal Value | 4,953 | |||||||||
Present Terminal Value | 2,802 | |||||||||
Enterprise Value | 5,167 | |||||||||
Net Debt | 1,020 | |||||||||
Equity Value | 4,146 | |||||||||
Diluted Shares Outstanding, MM | 67 | |||||||||
Equity Value Per Share | 62.08 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator containing pre-filled financial data for AVALONNS.
- Real-Time Data: Access to historical figures and projected estimates (highlighted in the yellow cells).
- Adjustable Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Avalon Technologies.
- Professional Toolkit: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for simplicity and ease of use, complete with step-by-step guidance.
Key Features
- Pre-Loaded Data: Avalon Technologies Limited's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Observe Avalon’s intrinsic value recalibrate in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled data for Avalon Technologies Limited (AVALONNS), including both historical and projected figures.
- Step 3: Modify the key assumptions (highlighted in yellow) based on your analysis.
- Step 4: Observe automatic recalculations of Avalon Technologies Limited's (AVALONNS) intrinsic value.
- Step 5: Utilize the results for your investment decisions or reporting purposes.
Why Select This Calculator for Avalon Technologies Limited (AVALONNS)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses all in a single tool.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes Avalon Technologies' intrinsic value and Net Present Value.
- Data Ready: Comes with historical and projected data for reliable starting points.
- High-Quality Analysis: Perfect for financial analysts, investors, and business advisors.
Who Can Benefit from This Product?
- Investors: Accurately assess Avalon Technologies Limited’s fair value prior to making investment choices.
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Seamlessly modify the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms.
- Educators: Implement it as a teaching resource to illustrate valuation methods.
Contents of the Template
- Operating and Balance Sheet Data: Pre-populated historical data and forecasts for Avalon Technologies Limited (AVALONNS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated worksheet for calculating the 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 that demonstrate intrinsic value along with thorough calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate comprehensive analysis.
- Key Ratios: Provides essential ratios related to profitability, leverage, and efficiency for Avalon Technologies Limited (AVALONNS).
- Dashboard and Charts: Visual representations of valuation outcomes and assumptions for easy analysis of results.
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.