|
Bandhan Bank Limited (BANDHANBNK.NS) DCF Valuation
IN | Financial Services | Banks - Regional | 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
Bandhan Bank Limited (BANDHANBNK.NS) Bundle
Streamline your analysis and improve your precision with our (BANDHANBNKNS) DCF Calculator! Utilizing genuine Bandhan Bank data and customizable assumptions, this tool enables you to forecast, assess, and value Bandhan Bank Limited 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 | 78,818.3 | 95,844.4 | 115,359.4 | 117,281.7 | 207,610.4 | 270,229.8 | 351,736.4 | 457,827.0 | 595,916.6 | 775,656.8 |
| Revenue Growth, % | 0 | 21.6 | 20.36 | 1.67 | 77.02 | 30.16 | 30.16 | 30.16 | 30.16 | 30.16 |
| EBITDA | 41,336.7 | 30,517.2 | .0 | 30,356.2 | .0 | 59,542.0 | 77,501.0 | 100,876.9 | 131,303.3 | 170,907.0 |
| EBITDA, % | 52.45 | 31.84 | 0 | 25.88 | 0 | 22.03 | 22.03 | 22.03 | 22.03 | 22.03 |
| Depreciation | 802.6 | 1,030.6 | 1,100.4 | 1,426.5 | 2,375.8 | 2,922.8 | 3,804.4 | 4,951.9 | 6,445.5 | 8,389.6 |
| Depreciation, % | 1.02 | 1.08 | 0.95387 | 1.22 | 1.14 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
| EBIT | 40,534.2 | 29,486.6 | -1,100.4 | 28,929.8 | -2,375.8 | 56,619.2 | 73,696.6 | 95,925.0 | 124,857.8 | 162,517.4 |
| EBIT, % | 51.43 | 30.77 | -0.95387 | 24.67 | -1.14 | 20.95 | 20.95 | 20.95 | 20.95 | 20.95 |
| Total Cash | 25,590.4 | 36,568.0 | 55,493.2 | 21,433.0 | 22,209.5 | 79,824.9 | 103,901.6 | 135,240.4 | 176,031.6 | 229,126.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 14,370.2 | 3,740.9 | 4,869.2 | 6,337.9 | 8,249.5 | 10,737.7 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 6.92 | 1.38 | 1.38 | 1.38 | 1.38 | 1.38 |
| Inventories | -93,542.2 | -76,359.7 | -114,995.3 | -106,521.6 | .0 | -200,067.5 | -260,411.8 | -338,957.1 | -441,193.2 | -574,265.8 |
| Inventories, % | -118.68 | -79.67 | -99.68 | -90.83 | 0 | -74.04 | -74.04 | -74.04 | -74.04 | -74.04 |
| Accounts Payable | 2,754.4 | 4,154.1 | 1,103.6 | 1,195.6 | 2,791.1 | 6,025.7 | 7,843.2 | 10,208.8 | 13,288.0 | 17,295.9 |
| Accounts Payable, % | 3.49 | 4.33 | 0.9567 | 1.02 | 1.34 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 |
| Capital Expenditure | -1,032.0 | -2,225.1 | -2,118.9 | -4,120.9 | -5,574.2 | -6,305.1 | -8,206.9 | -10,682.2 | -13,904.2 | -18,097.9 |
| Capital Expenditure, % | -1.31 | -2.32 | -1.84 | -3.51 | -2.68 | -2.33 | -2.33 | -2.33 | -2.33 | -2.33 |
| Tax Rate, % | 24.24 | 24.24 | 24.24 | 24.24 | 24.24 | 24.24 | 24.24 | 24.24 | 24.24 | 24.24 |
| EBITAT | 30,237.4 | 22,054.6 | -1,076.2 | 21,946.3 | -1,799.9 | 45,161.0 | 58,782.4 | 76,512.4 | 99,590.0 | 129,628.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 126,304.6 | 5,077.3 | 33,490.5 | 10,870.2 | -124,294.5 | 255,710.1 | 115,413.4 | 150,224.4 | 195,535.0 | 254,512.2 |
| WACC, % | 22.27 | 22.32 | 27.44 | 22.56 | 22.53 | 23.42 | 23.42 | 23.42 | 23.42 | 23.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 535,952.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 259,602 | |||||||||
| Terminal Value | 1,211,680 | |||||||||
| Present Terminal Value | 423,031 | |||||||||
| Enterprise Value | 958,984 | |||||||||
| Net Debt | 2,010 | |||||||||
| Equity Value | 956,974 | |||||||||
| Diluted Shares Outstanding, MM | 1,611 | |||||||||
| Equity Value Per Share | 594.00 |
Benefits of Choosing Bandhan Bank Limited (BANDHANBNKNS)
- Adjustable Financial Inputs: Seamlessly modify key assumptions (growth %, profit margins, WACC) to explore various scenarios.
- Comprehensive Financial Data: Bandhan Bank's financials are pre-loaded to facilitate your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
- Personalizable and Professional: A sleek Excel model designed to meet your valuation requirements.
- Tailored for Analysts and Investors: Perfect for evaluating forecasts, verifying strategies, and maximizing efficiency.
Key Features
- Authentic BANDHANBNKNS Data: Pre-loaded with Bandhan Bank's historical financial information and future performance forecasts.
- Customizable Parameters: Modify factors such as revenue growth, profit margins, WACC, tax rates, and capital expenses.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your specified parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- User-Centric Interface: Easy to navigate, organized, and tailored for both seasoned professionals and newcomers.
How It Operates
- Download the Template: Gain immediate access to the Excel-based BANDHANBNKNS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model promptly recalculates Bandhan Bank's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
- Updated Financial Data: Bandhan Bank's historical and forecasted financial information comes preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Clear Results: Instantly computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Comprehensive step-by-step instructions lead you through the calculations.
Who Can Benefit from This Product?
- Investors: Determine the fair value of Bandhan Bank Limited (BANDHANBNKNS) before making investment choices.
- CFOs: Utilize a high-quality DCF model for accurate financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading banks.
- Educators: Employ this tool to illustrate various valuation methods in the classroom.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Bandhan Bank Limited (BANDHANBNKNS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for 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 illustrate intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate in-depth analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Bandhan Bank Limited (BANDHANBNKNS).
- Dashboard and Charts: Visual summaries of valuation outputs and assumptions for easier result analysis.
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.