|
Crompton Greaves Consumer Electricals Limited (CROMPTON.NS) DCF Valuation
IN | Consumer Cyclical | Furnishings, Fixtures & Appliances | 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
Crompton Greaves Consumer Electricals Limited (CROMPTON.NS) Bundle
Enhance your investment choices with the (CROMPTONNS) DCF Calculator! Utilize authentic Crompton Greaves financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (CROMPTONNS).
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 | 45,121.5 | 47,936.2 | 53,740.6 | 68,696.1 | 72,737.2 | 82,203.6 | 92,902.1 | 104,992.9 | 118,657.3 | 134,100.0 |
| Revenue Growth, % | 0 | 6.24 | 12.11 | 27.83 | 5.88 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 |
| EBITDA | 6,581.5 | 7,962.3 | 8,291.3 | 8,372.5 | 7,810.8 | 11,434.7 | 12,922.8 | 14,604.7 | 16,505.4 | 18,653.5 |
| EBITDA, % | 14.59 | 16.61 | 15.43 | 12.19 | 10.74 | 13.91 | 13.91 | 13.91 | 13.91 | 13.91 |
| Depreciation | 267.9 | 296.9 | 422.8 | 1,159.2 | 1,288.2 | 897.4 | 1,014.2 | 1,146.2 | 1,295.3 | 1,463.9 |
| Depreciation, % | 0.59373 | 0.61936 | 0.78674 | 1.69 | 1.77 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
| EBIT | 6,313.6 | 7,665.4 | 7,868.5 | 7,213.3 | 6,522.6 | 10,537.3 | 11,908.7 | 13,458.5 | 15,210.1 | 17,189.6 |
| EBIT, % | 13.99 | 15.99 | 14.64 | 10.5 | 8.97 | 12.82 | 12.82 | 12.82 | 12.82 | 12.82 |
| Total Cash | 5,872.5 | 13,711.8 | 8,593.0 | 6,762.8 | 9,411.6 | 13,217.1 | 14,937.3 | 16,881.3 | 19,078.3 | 21,561.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,634.6 | 5,466.2 | 6,173.6 | 6,744.4 | 7,674.4 | 8,800.9 | 9,946.2 | 11,240.7 | 12,703.6 | 14,357.0 |
| Account Receivables, % | 10.27 | 11.4 | 11.49 | 9.82 | 10.55 | 10.71 | 10.71 | 10.71 | 10.71 | 10.71 |
| Inventories | 4,636.1 | 5,186.4 | 7,210.4 | 7,438.5 | 8,304.4 | 9,331.1 | 10,545.5 | 11,918.0 | 13,469.1 | 15,222.0 |
| Inventories, % | 10.27 | 10.82 | 13.42 | 10.83 | 11.42 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 |
| Accounts Payable | 5,996.3 | 8,204.2 | 10,097.1 | 10,353.8 | 13,144.6 | 13,536.6 | 15,298.4 | 17,289.4 | 19,539.5 | 22,082.5 |
| Accounts Payable, % | 13.29 | 17.11 | 18.79 | 15.07 | 18.07 | 16.47 | 16.47 | 16.47 | 16.47 | 16.47 |
| Capital Expenditure | -494.0 | -201.8 | -1,711.5 | -791.0 | -837.9 | -1,151.5 | -1,301.4 | -1,470.7 | -1,662.1 | -1,878.5 |
| Capital Expenditure, % | -1.09 | -0.42098 | -3.18 | -1.15 | -1.15 | -1.4 | -1.4 | -1.4 | -1.4 | -1.4 |
| Tax Rate, % | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 |
| EBITAT | 5,305.7 | 6,532.2 | 6,055.5 | 5,458.3 | 5,007.1 | 8,401.3 | 9,494.7 | 10,730.4 | 12,126.9 | 13,705.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,805.2 | 7,453.3 | 3,928.3 | 5,284.3 | 6,452.3 | 6,386.0 | 8,609.4 | 9,729.9 | 10,996.2 | 12,427.3 |
| WACC, % | 6.7 | 6.71 | 6.68 | 6.67 | 6.68 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 39,039.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 12,800 | |||||||||
| Terminal Value | 347,023 | |||||||||
| Present Terminal Value | 251,055 | |||||||||
| Enterprise Value | 290,095 | |||||||||
| Net Debt | 5,111 | |||||||||
| Equity Value | 284,983 | |||||||||
| Diluted Shares Outstanding, MM | 640 | |||||||||
| Equity Value Per Share | 445.48 |
What You Will Receive
- Authentic CROMPTONNS Financial Data: Pre-loaded with Crompton Greaves' historical and forecasted figures for accurate evaluations.
- Completely Customizable Template: Easily adjust key metrics such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch as Crompton Greaves’ intrinsic value updates in real-time with your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Centric Design: Intuitive layout and straightforward instructions suitable for all skill levels.
Key Features
- Genuine CROMPTONNS Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells like WACC, growth rates, and profit margins for tailored analysis.
- Real-Time Calculations: Immediate updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear graphs and summaries to help visualize your valuation results.
- Suitable for All Levels: An easy-to-navigate design built for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled data for Crompton Greaves Consumer Electricals Limited (CROMPTONNS), including historical and projected figures.
- Step 3: Modify the key assumptions (highlighted in yellow) based on your insights.
- Step 4: Observe automatic updates for the intrinsic value of Crompton Greaves Consumer Electricals Limited (CROMPTONNS).
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Opt for This Calculator?
- User-Friendly and Accessible: Perfectly tailored for both novices and seasoned users.
- Customizable Inputs: Easily adjust parameters to suit your analysis needs.
- Real-Time Updates: Observe immediate changes to CROMPTONNS’s valuation as you modify your inputs.
- Pre-Configured: Loaded with CROMPTONNS’s actual financial metrics for swift assessments.
- Relied on by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Assess Crompton Greaves Consumer Electricals Limited (CROMPTONNS) valuation for informed stock trading decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Discover the valuation strategies employed by established companies like Crompton Greaves.
- Consultants: Provide clients with comprehensive valuation reports on Crompton Greaves Consumer Electricals Limited (CROMPTONNS).
- Students and Educators: Utilize real-time data to practice and teach valuation principles using Crompton Greaves as a case study.
Contents of the Template
- Pre-Filled DCF Model: Financial data for Crompton Greaves Consumer Electricals Limited (CROMPTONNS) preloaded for instant access.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital tailored to CROMPTONNS.
- Financial Ratios: Assess Crompton's profitability, leverage, and operational efficiency metrics.
- Editable Inputs: Customize assumptions such as growth rates, margins, and CAPEX to align with your analysis.
- Financial Statements: Access annual and quarterly reports to facilitate in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.