|
Banco Products Limited (BANCOINDIA.NS) DCF Valuation
IN | Consumer Cyclical | Auto - 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
Banco Products (India) Limited (BANCOINDIA.NS) Bundle
Streamline your analysis and improve precision with our (BANCOINDIANS) DCF Calculator! Utilizing genuine data from Banco Products (India) Limited and customizable assumptions, this tool enables you to forecast, evaluate, and assess the value of (BANCOINDIANS) just like a seasoned investor.
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 | 14,009.5 | 15,116.6 | 19,270.7 | 23,005.4 | 27,684.3 | 32,882.2 | 39,055.9 | 46,388.8 | 55,098.4 | 65,443.4 |
| Revenue Growth, % | 0 | 7.9 | 27.48 | 19.38 | 20.34 | 18.78 | 18.78 | 18.78 | 18.78 | 18.78 |
| EBITDA | 1,473.4 | 1,871.3 | 2,768.9 | 3,797.6 | 4,600.6 | 4,629.1 | 5,498.3 | 6,530.6 | 7,756.7 | 9,213.1 |
| EBITDA, % | 10.52 | 12.38 | 14.37 | 16.51 | 16.62 | 14.08 | 14.08 | 14.08 | 14.08 | 14.08 |
| Depreciation | 327.7 | 336.8 | 478.7 | 563.5 | 759.9 | 805.3 | 956.5 | 1,136.1 | 1,349.5 | 1,602.8 |
| Depreciation, % | 2.34 | 2.23 | 2.48 | 2.45 | 2.75 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| EBIT | 1,145.7 | 1,534.5 | 2,290.2 | 3,234.1 | 3,840.6 | 3,823.8 | 4,541.7 | 5,394.4 | 6,407.3 | 7,610.3 |
| EBIT, % | 8.18 | 10.15 | 11.88 | 14.06 | 13.87 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 |
| Total Cash | 669.5 | 1,190.3 | 779.5 | 188.8 | 593.7 | 1,293.1 | 1,535.9 | 1,824.3 | 2,166.8 | 2,573.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,944.2 | 2,749.2 | 3,262.3 | 4,134.9 | 4,809.4 | 6,015.9 | 7,145.4 | 8,486.9 | 10,080.4 | 11,973.0 |
| Account Receivables, % | 21.02 | 18.19 | 16.93 | 17.97 | 17.37 | 18.3 | 18.3 | 18.3 | 18.3 | 18.3 |
| Inventories | 4,762.0 | 5,639.1 | 7,204.9 | 9,948.9 | 9,220.4 | 12,181.8 | 14,469.0 | 17,185.6 | 20,412.3 | 24,244.7 |
| Inventories, % | 33.99 | 37.3 | 37.39 | 43.25 | 33.31 | 37.05 | 37.05 | 37.05 | 37.05 | 37.05 |
| Accounts Payable | 2,155.4 | 2,845.2 | 3,032.4 | 3,490.3 | 3,969.3 | 5,225.1 | 6,206.1 | 7,371.3 | 8,755.3 | 10,399.2 |
| Accounts Payable, % | 15.39 | 18.82 | 15.74 | 15.17 | 14.34 | 15.89 | 15.89 | 15.89 | 15.89 | 15.89 |
| Capital Expenditure | -346.9 | -320.2 | -750.0 | -1,254.5 | -951.5 | -1,142.7 | -1,357.3 | -1,612.1 | -1,914.8 | -2,274.3 |
| Capital Expenditure, % | -2.48 | -2.12 | -3.89 | -5.45 | -3.44 | -3.48 | -3.48 | -3.48 | -3.48 | -3.48 |
| Tax Rate, % | 25.17 | 25.17 | 25.17 | 25.17 | 25.17 | 25.17 | 25.17 | 25.17 | 25.17 | 25.17 |
| EBITAT | 787.0 | 1,164.7 | 1,560.0 | 2,451.1 | 2,873.8 | 2,778.6 | 3,300.3 | 3,919.9 | 4,655.9 | 5,530.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,782.8 | 1,189.0 | -603.0 | -1,398.7 | 3,215.2 | -470.9 | 463.9 | 551.0 | 654.5 | 777.3 |
| WACC, % | 7.9 | 7.93 | 7.9 | 7.93 | 7.93 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,414.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 808 | |||||||||
| Terminal Value | 20,640 | |||||||||
| Present Terminal Value | 14,101 | |||||||||
| Enterprise Value | 15,515 | |||||||||
| Net Debt | 4,062 | |||||||||
| Equity Value | 11,454 | |||||||||
| Diluted Shares Outstanding, MM | 143 | |||||||||
| Equity Value Per Share | 80.08 |
What You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Actual Financial Data: Banco Products' financial data pre-populated to facilitate your analysis.
- Automated DCF Calculations: This template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional Design: A refined Excel model that can be customized to fit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- Real-Life BANCOINDIANS Data: Pre-loaded with Banco Products’ historical financial performance and future projections.
- Customizable Input Options: Modify parameters such as revenue growth, profit margins, discount rates, tax rates, and capital investments.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your selected parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- User-Friendly Interface: Clear, organized, and tailored for both seasoned professionals and newcomers.
How It Operates
- Download the Template: Gain immediate access to the Excel-based BANCOINDIANS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
- Instant Calculations: The model will automatically refresh Banco Products' intrinsic value.
- Evaluate Scenarios: Test various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial decision-making process.
Why Opt for This Calculator?
- Reliable Data: Utilize authentic Banco Products (India) Limited (BANCOINDIANS) financials for trustworthy valuation outcomes.
- Customizable Features: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Pre-configured calculations save you the hassle of starting from scratch.
- Professional-Quality Tool: Tailored for investors, analysts, and consultants in the finance industry.
- User-Friendly Design: An intuitive interface and clear instructions make it accessible for all users.
Who Can Benefit from Banco Products (India) Limited (BANCOINDIANS)?
- Investors and Analysts: Develop comprehensive and accurate valuation models to assess investment opportunities.
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic planning and decision-making.
- Financial Consultants: Equip clients with precise valuation analyses for Banco Products (India) Limited (BANCOINDIANS) stock.
- Students and Instructors: Utilize current data to enhance learning and practice in financial modeling.
- Industry Enthusiasts: Gain insights into the valuation of manufacturing companies like Banco Products (India) Limited (BANCOINDIANS).
Contents of the Template
- Historical Data: Contains Banco Products' previous financials and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Banco Products (BANCOINDIANS).
- WACC Sheet: Pre-calculated metrics for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential parameters such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Banco Products' financial performance.
- Interactive Dashboard: Dynamically visualize valuation outcomes and projections.
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.