Electronics Mart India Limited (EMILNS) DCF Valuation

Electronics Mart India Limited (EMIL.NS) DCF Valuation

IN | Consumer Cyclical | Specialty Retail | NSE
Electronics Mart India Limited (EMILNS) DCF Valuation
  • 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

Electronics Mart India Limited (EMIL.NS) Bundle

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

TOTAL:

Explore the financial prospects of Electronics Mart India Limited (EMILNS) with our user-friendly DCF Calculator! Simply enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of Electronics Mart India Limited (EMILNS) and shape your investment approach.


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 29,776.7 30,287.9 40,623.0 54,457.1 62,854.1 76,259.9 92,524.9 112,259.1 136,202.3 165,252.2
Revenue Growth, % 0 1.72 34.12 34.05 15.42 21.33 21.33 21.33 21.33 21.33
EBITDA 2,263.2 2,093.7 2,956.9 3,471.1 4,568.5 5,404.5 6,557.2 7,955.7 9,652.5 11,711.3
EBITDA, % 7.6 6.91 7.28 6.37 7.27 7.09 7.09 7.09 7.09 7.09
Depreciation 507.6 581.4 713.2 853.8 1,056.9 1,316.1 1,596.8 1,937.4 2,350.6 2,852.0
Depreciation, % 1.7 1.92 1.76 1.57 1.68 1.73 1.73 1.73 1.73 1.73
EBIT 1,755.5 1,512.4 2,243.7 2,617.3 3,511.6 4,088.4 4,960.3 6,018.3 7,301.9 8,859.3
EBIT, % 5.9 4.99 5.52 4.81 5.59 5.36 5.36 5.36 5.36 5.36
Total Cash 870.7 350.2 344.0 2,115.0 854.7 1,551.3 1,882.1 2,283.6 2,770.6 3,361.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 953.9 .0 1,384.1 1,869.1
Account Receivables, % -0.000033583328 3.15 0 2.54 2.97
Inventories 4,017.8 4,813.7 6,138.2 7,735.3 9,692.8 11,305.1 13,716.3 16,641.7 20,191.2 24,497.6
Inventories, % 13.49 15.89 15.11 14.2 15.42 14.82 14.82 14.82 14.82 14.82
Accounts Payable 66.6 75.9 248.1 246.0 430.5 338.8 411.1 498.8 605.2 734.2
Accounts Payable, % 0.22373 0.25046 0.61064 0.45177 0.68492 0.4443 0.4443 0.4443 0.4443 0.4443
Capital Expenditure -692.5 -591.5 -678.8 -2,466.5 -1,737.6 -2,019.8 -2,450.6 -2,973.3 -3,607.5 -4,376.9
Capital Expenditure, % -2.33 -1.95 -1.67 -4.53 -2.76 -2.65 -2.65 -2.65 -2.65 -2.65
Tax Rate, % 25.27 25.27 25.27 25.27 25.27 25.27 25.27 25.27 25.27 25.27
EBITAT 1,277.1 1,114.3 1,667.9 1,969.5 2,624.1 3,031.4 3,678.0 4,462.4 5,414.2 6,569.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,858.9 -636.4 1,503.9 -2,626.5 -314.6 1,171.3 203.4 246.7 299.4 363.2
WACC, % 5.24 5.25 5.26 5.28 5.27 5.26 5.26 5.26 5.26 5.26
PV UFCF
SUM PV UFCF 2,032.8
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 376
Terminal Value 21,355
Present Terminal Value 16,526
Enterprise Value 18,559
Net Debt 14,844
Equity Value 3,715
Diluted Shares Outstanding, MM 385
Equity Value Per Share 9.66

What You Will Receive

  • Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Pre-filled financial data for Electronics Mart India Limited (EMILNS) to kickstart your analysis.
  • Automatic DCF Outputs: The template automatically calculates Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for assessing projections, validating strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential variables such as sales growth, EBITDA margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
  • Superior Accuracy: Leverages real-life financial data from Electronics Mart India Limited (EMILNS) for dependable valuation results.
  • Streamlined Scenario Analysis: Effortlessly evaluate different scenarios and assess outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file for Electronics Mart India Limited (EMILNS).
  2. Step 2: Review the pre-filled financial data and forecasts for EMILNS.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells) according to your analysis.
  4. Step 4: Observe the DCF model refresh automatically as you modify your assumptions.
  5. Step 5: Examine the results and apply them to your investment strategies.

Why Choose This Calculator for Electronics Mart India Limited (EMILNS)?

  • User-Friendly Interface: Perfectly crafted for both newcomers and seasoned professionals.
  • Customizable Assumptions: Effortlessly adjust inputs to suit your analytical needs.
  • Real-Time Updates: Observe immediate changes in Electronics Mart's valuation as you modify your inputs.
  • Preloaded Data: Comes equipped with Electronics Mart’s actual financial figures for swift evaluations.
  • Preferred by Experts: Adopted by investors and analysts for making educated decisions.

Who Should Benefit from This Product?

  • Investors: Accurately assess the fair value of Electronics Mart India Limited (EMILNS) before making investment choices.
  • CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Discover insights into financial modeling practices adopted by leading corporations.
  • Educators: Employ it as a practical tool to illustrate various valuation methods.

Contents of the Template

  • Pre-Filled Data: Contains historical financials and projections for Electronics Mart India Limited (EMILNS).
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated worksheet for WACC calculation based on your custom inputs.
  • Key Financial Ratios: Assess Electronics Mart's profitability, efficiency, and financial leverage.
  • Customizable Inputs: Easily modify revenue growth rates, margins, and tax percentages.
  • Intuitive Dashboard: Visualize key valuation metrics through charts and tables.


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.