BLS International Services Limited (BLSNS) DCF Valuation

BLS International Services Limited (BLS.NS) DCF Valuation

IN | Industrials | Specialty Business Services | NSE
BLS International Services Limited (BLSNS) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

BLS International Services Limited (BLS.NS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the (BLSNS) DCF Calculator! Explore real financial data for BLS International Services Limited, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (BLSNS).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021
AY2
2022
AY3
2023
AY4
2024
AY5
2025
FY1
2026
FY2
2027
FY3
2028
FY4
2029
FY5
2030
Revenue 4,783.7 8,498.9 15,161.9 16,768.1 21,933.0 32,760.1 48,932.0 73,087.1 109,166.2 163,055.5
Revenue Growth, % 0 77.66 78.4 10.59 30.8 49.36 49.36 49.36 49.36 49.36
EBITDA 595.3 1,230.3 2,415.6 3,905.8 6,293.4 6,213.9 9,281.4 13,863.0 20,706.5 30,928.1
EBITDA, % 12.44 14.48 15.93 23.29 28.69 18.97 18.97 18.97 18.97 18.97
Depreciation 94.6 72.5 184.9 309.4 765.4 614.9 918.4 1,371.8 2,048.9 3,060.3
Depreciation, % 1.98 0.85316 1.22 1.85 3.49 1.88 1.88 1.88 1.88 1.88
EBIT 500.8 1,157.8 2,230.6 3,596.4 5,528.0 5,599.0 8,363.0 12,491.3 18,657.6 27,867.8
EBIT, % 10.47 13.62 14.71 21.45 25.2 17.09 17.09 17.09 17.09 17.09
Total Cash 2,665.5 374.6 5,277.3 9,722.5 9,040.2 12,719.6 18,998.6 28,377.2 42,385.5 63,308.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,212.7 486.1 326.5 404.8 1,217.4
Account Receivables, % 25.35 5.72 2.15 2.41 5.55
Inventories 250.5 3,146.2 5.6 16.0 4.9 2,778.6 4,150.3 6,199.1 9,259.3 13,830.0
Inventories, % 5.24 37.02 0.03669068 0.09518647 0.02218573 8.48 8.48 8.48 8.48 8.48
Accounts Payable 96.4 182.6 294.7 314.3 982.7 816.6 1,219.7 1,821.7 2,721.0 4,064.2
Accounts Payable, % 2.02 2.15 1.94 1.87 4.48 2.49 2.49 2.49 2.49 2.49
Capital Expenditure -48.1 -824.7 -681.4 -638.5 -1,612.1 -1,727.2 -2,579.9 -3,853.4 -5,755.6 -8,596.9
Capital Expenditure, % -1.01 -9.7 -4.49 -3.81 -7.35 -5.27 -5.27 -5.27 -5.27 -5.27
Tax Rate, % 16.07 16.07 16.07 16.07 16.07 16.07 16.07 16.07 16.07 16.07
EBITAT 519.3 1,130.5 2,031.0 3,196.9 4,639.7 5,168.1 7,719.3 11,530.0 17,221.7 25,723.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -801.1 -1,704.6 4,946.9 2,798.7 3,659.9 -365.4 3,757.1 5,611.8 8,382.0 12,519.7
WACC, % 4.77 4.77 4.76 4.75 4.75 4.76 4.76 4.76 4.76 4.76
PV UFCF
SUM PV UFCF 24,837.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 13,021
Terminal Value 1,712,710
Present Terminal Value 1,357,381
Enterprise Value 1,382,218
Net Debt -3,817
Equity Value 1,386,035
Diluted Shares Outstanding, MM 412
Equity Value Per Share 3,362.64

What You Will Receive

  • Authentic BLS Data: Preloaded financial details – encompassing everything from revenue to EBIT – derived from actual and projected numbers.
  • Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on BLS International Services Limited’s (BLSNS) fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and thorough projections.
  • Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.

Core Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional results in real-time.
  • High-Precision Accuracy: Leverages BLS International's actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and easily compare the results.
  • Efficiency Booster: Streamlines the valuation process, eliminating the need to construct intricate models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BLS DCF Calculator for BLS International Services Limited (BLSNS).
  2. Input Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and other key parameters.
  3. Instant Calculations: The model will automatically refresh to display BLS International's intrinsic value.
  4. Test Scenarios: Explore various scenarios by adjusting assumptions to see how valuation may change.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis decisions.

Why Opt for This Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for BLS International Services Limited (BLSNS).
  • Flexible Input Options: Modify the highlighted yellow cells to explore different scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for BLS International Services Limited (BLSNS).
  • Data-Rich Environment: Comes with historical and projected data for precise baseline calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on BLS International Services Limited (BLSNS).

Who Should Use This Product?

  • Investors: Accurately assess BLS International Services Limited’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Quickly customize the template for valuation reports tailored to clients' needs.
  • Entrepreneurs: Gain insights into the financial modeling techniques employed by leading companies.
  • Educators: Employ it as a teaching resource to illustrate various valuation methodologies.

Contents of the Template

  • Preloaded BLSNS Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial reports for comprehensive analysis.
  • Key Ratios: Analysis of profitability, leverage, and efficiency ratios to assess performance.
  • Dashboard and Charts: Visual representations of valuation results and underlying 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.