|
Dixon Technologies Limited (DIXON.NS) 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
Dixon Technologies (India) Limited (DIXON.NS) Bundle
Evaluate the financial outlook of Dixon Technologies (India) Limited like an expert! This (DIXONNS) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.
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 | 64 478,7 | 106 700,1 | 121 920,1 | 176 139,1 | 388 601,0 | 606 427,7 | 946 355,0 | 1 476 825,5 | 2 304 646,3 | 3 596 494,2 |
| Revenue Growth, % | 0 | 65.48 | 14.26 | 44.47 | 120.62 | 56.05 | 56.05 | 56.05 | 56.05 | 56.05 |
| EBITDA | 2 934,5 | 3 881,2 | 5 218,6 | 7 264,3 | 15 075,8 | 24 830,3 | 38 748,7 | 60 468,9 | 94 364,1 | 147 259,1 |
| EBITDA, % | 4.55 | 3.64 | 4.28 | 4.12 | 3.88 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 |
| Depreciation | 437,2 | 839,5 | 1 146,3 | 1 618,8 | 2 810,2 | 4 908,7 | 7 660,3 | 11 954,2 | 18 655,0 | 29 111,9 |
| Depreciation, % | 0.67806 | 0.78678 | 0.94021 | 0.91905 | 0.72316 | 0.80945 | 0.80945 | 0.80945 | 0.80945 | 0.80945 |
| EBIT | 2 497,3 | 3 041,7 | 4 072,3 | 5 645,5 | 12 265,6 | 19 921,5 | 31 088,4 | 48 514,7 | 75 709,1 | 118 147,2 |
| EBIT, % | 3.87 | 2.85 | 3.34 | 3.21 | 3.16 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
| Total Cash | 1 590,9 | 3 111,9 | 3 490,9 | 2 004,8 | 2 635,3 | 12 205,6 | 19 047,3 | 29 724,1 | 46 385,6 | 72 386,6 |
| Total Cash, percent | 2.47 | 2.92 | 2.86 | 1.14 | 0.67815 | 2.01 | 2.01 | 2.01 | 2.01 | 2.01 |
| Account Receivables | 11 030,2 | 13 563,5 | 18 062,5 | 23 178,8 | 69 654,5 | 91 834,1 | 143 310,9 | 223 642,4 | 349 003,1 | 544 633,5 |
| Account Receivables, % | 17.11 | 12.71 | 14.82 | 13.16 | 17.92 | 15.14 | 15.14 | 15.14 | 15.14 | 15.14 |
| Inventories | 7 432,5 | 11 556,9 | 9 578,7 | 16 950,1 | 39 924,0 | 60 778,2 | 94 846,8 | 148 012,3 | 230 979,2 | 360 452,4 |
| Inventories, % | 11.53 | 10.83 | 7.86 | 9.62 | 10.27 | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 |
| Accounts Payable | 17 096,7 | 23 137,4 | 24 518,8 | 40 597,5 | 108 836,5 | 144 773,8 | 225 925,5 | 352 565,9 | 550 193,4 | 858 599,1 |
| Accounts Payable, % | 26.52 | 21.68 | 20.11 | 23.05 | 28.01 | 23.87 | 23.87 | 23.87 | 23.87 | 23.87 |
| Capital Expenditure | -1 681,7 | -4 206,4 | -4 612,0 | -5 844,3 | -9 393,5 | -19 488,8 | -30 413,1 | -47 460,9 | -74 064,6 | -115 580,9 |
| Capital Expenditure, % | -2.61 | -3.94 | -3.78 | -3.32 | -2.42 | -3.21 | -3.21 | -3.21 | -3.21 | -3.21 |
| Tax Rate, % | 30.21 | 30.21 | 30.21 | 30.21 | 30.21 | 30.21 | 30.21 | 30.21 | 30.21 | 30.21 |
| EBITAT | 1 838,9 | 2 271,0 | 3 018,0 | 4 204,1 | 8 560,0 | 14 609,2 | 22 798,2 | 35 577,6 | 55 520,2 | 86 641,6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -771,5 | -1 713,0 | -1 587,1 | 3 569,6 | 766,1 | -7 067,3 | -4 348,3 | -6 785,8 | -10 589,5 | -16 525,3 |
| WACC, % | 5.06 | 5.07 | 5.07 | 5.07 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | ,0 | ,0 | ,0 | ,0 | ,0 | ,0 | ,0 | ,0 | ,0 | -38 116,5 |
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -17,186 | |||||||||
| Terminal Value | -1,615,245 | |||||||||
| Present Terminal Value | -1,261,737 | |||||||||
| Enterprise Value | -1,299,853 | |||||||||
| Net Debt | 4,074 | |||||||||
| Equity Value | -1,303,927 | |||||||||
| Diluted Shares Outstanding, MM | 54 | |||||||||
| Equity Value Per Share | -24,111.53 |
What You Will Receive
- Genuine Dixon Data: Comprehensive financial information – covering everything from revenue to EBIT – based on real and forecasted figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to assess the impact of changes on Dixon’s fair value.
- Flexible Excel Template: Designed for easy edits, scenario analysis, and detailed projections.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Core Features
- Authentic Dixon Financials: Gain access to precise historical data and forward-looking projections for Dixon Technologies (India) Limited (DIXONNS).
- Customizable Forecast Inputs: Modify highlighted fields for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear, visually appealing charts and summaries to help you interpret your valuation outcomes.
- Designed for All Levels: An intuitive layout ideal for investors, CFOs, and consultants, whether seasoned or just starting out.
How It Works
- Step 1: Download the prebuilt Excel template containing Dixon Technologies' data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including Dixon Technologies’ intrinsic value.
- Step 5: Utilize the outputs to make informed investment choices or create detailed reports.
Why Choose This Calculator for Dixon Technologies (India) Limited (DIXONNS)?
- Reliable Financials: Utilizing accurate Dixon Technologies data guarantees dependable valuation outcomes.
- Fully Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Built-in calculations save you the hassle of starting from ground zero.
- High-Quality Tool: Tailored for investors, analysts, and consultants focused on Dixon Technologies.
- Easy to Use: With a clear layout and comprehensive instructions, this calculator is accessible to all users.
Who Can Benefit from This Product?
- Finance Students: Gain hands-on experience with valuation techniques using real-time data.
- Academics: Integrate industry-standard models into your academic programs or research initiatives.
- Investors: Validate your investment assumptions and assess valuation scenarios for Dixon Technologies (DIXONNS).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model tailored to industry standards.
- Small Business Owners: Understand the analytical methods used for evaluating large public companies like Dixon Technologies.
Contents of the Template
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Dixon Technologies’ historical and projected financials preloaded for analysis.
- Customizable Parameters: Tailor WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Graphs and tables providing clear, actionable 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.