|
Five-Star Business Finance Limited (FIVESTAR.NS) DCF Valuation
IN | Financial Services | Financial - Credit Services | 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
Five-Star Business Finance Limited (FIVESTAR.NS) Bundle
Simplify Five-Star Business Finance Limited (FIVESTARNS) valuation with this customizable DCF Calculator! Featuring real Five-Star Business Finance Limited (FIVESTARNS) financials and adjustable forecast inputs, you can test scenarios and uncover Five-Star Business Finance Limited (FIVESTARNS) fair value in minutes.
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 | 7,471.3 | 10,144.4 | 11,961.4 | 15,125.4 | 16,596.8 | 20,325.7 | 24,892.3 | 30,484.9 | 37,334.0 | 45,721.9 |
| Revenue Growth, % | 0 | 35.78 | 17.91 | 26.45 | 9.73 | 22.47 | 22.47 | 22.47 | 22.47 | 22.47 |
| EBITDA | 4,004.0 | 8,187.3 | 9,248.8 | 8,376.5 | 11,721.2 | 13,724.9 | 16,808.5 | 20,584.9 | 25,209.8 | 30,873.7 |
| EBITDA, % | 53.59 | 80.71 | 77.32 | 55.38 | 70.62 | 67.52 | 67.52 | 67.52 | 67.52 | 67.52 |
| Depreciation | 2,205.3 | 2,430.4 | 3,416.8 | 4,469.2 | 245.7 | 4,596.3 | 5,629.0 | 6,893.6 | 8,442.5 | 10,339.2 |
| Depreciation, % | 29.52 | 23.96 | 28.56 | 29.55 | 1.48 | 22.61 | 22.61 | 22.61 | 22.61 | 22.61 |
| EBIT | 1,798.7 | 5,757.0 | 5,832.0 | 3,907.3 | 11,475.5 | 9,128.6 | 11,179.5 | 13,691.3 | 16,767.3 | 20,534.5 |
| EBIT, % | 24.08 | 56.75 | 48.76 | 25.83 | 69.14 | 44.91 | 44.91 | 44.91 | 44.91 | 44.91 |
| Total Cash | 4,283.8 | 12,690.8 | 9,181.4 | 15,808.6 | 16,716.7 | 17,646.6 | 21,611.2 | 26,466.7 | 32,413.0 | 39,695.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 264.0 | 495.2 | 192.3 | 235.4 | 288.3 | 353.1 | 432.5 |
| Account Receivables, % | 0 | 0 | 0 | 1.75 | 2.98 | 0.94585 | 0.94585 | 0.94585 | 0.94585 | 0.94585 |
| Inventories | 4,093.2 | -10.5 | -134.1 | .0 | .0 | 2,177.3 | 2,666.5 | 3,265.6 | 3,999.3 | 4,897.8 |
| Inventories, % | 54.78 | -0.1033 | -1.12 | 0 | 0 | 10.71 | 10.71 | 10.71 | 10.71 | 10.71 |
| Accounts Payable | 66.2 | 86.7 | 130.0 | 200.9 | 253.7 | 231.1 | 283.1 | 346.7 | 424.5 | 519.9 |
| Accounts Payable, % | 0.88659 | 0.85485 | 1.09 | 1.33 | 1.53 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 |
| Capital Expenditure | -97.1 | -32.4 | -86.3 | -121.3 | -223.9 | -182.6 | -223.6 | -273.9 | -335.4 | -410.8 |
| Capital Expenditure, % | -1.3 | -0.31978 | -0.7214 | -0.80223 | -1.35 | -0.89843 | -0.89843 | -0.89843 | -0.89843 | -0.89843 |
| Tax Rate, % | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 |
| EBITAT | 1,348.9 | 4,337.8 | 4,377.8 | 2,930.2 | 8,596.0 | 6,852.0 | 8,391.5 | 10,276.9 | 12,585.8 | 15,413.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -569.8 | 10,859.9 | 7,875.2 | 6,950.8 | 8,439.5 | 9,368.8 | 13,316.4 | 16,308.2 | 19,972.2 | 24,459.4 |
| WACC, % | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 69,742.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 24,949 | |||||||||
| Terminal Value | 729,118 | |||||||||
| Present Terminal Value | 559,946 | |||||||||
| Enterprise Value | 629,688 | |||||||||
| Net Debt | 47,814 | |||||||||
| Equity Value | 581,874 | |||||||||
| Diluted Shares Outstanding, MM | 294 | |||||||||
| Equity Value Per Share | 1,976.53 |
Benefits You Will Enjoy
- Comprehensive Financial Model: Leverage FIVESTARNS’ actual data for accurate DCF valuations.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Automatic updates provide immediate insights as you adjust your inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for customization, making it suitable for ongoing detailed forecasting.
Key Features
- Customizable Financial Inputs: Adjust important metrics such as revenue growth, EBITDA percentage, and capital expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages real-world financial data from Apple for trustworthy valuation results.
- Effortless Scenario Analysis: Easily test various assumptions and evaluate different outcomes.
- Efficiency Booster: Removes the hassle of constructing intricate valuation models from the ground up.
How It Operates
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled financial data for Five-Star Business Finance Limited (FIVESTARNS) (historical and forecasted).
- Step 3: Modify key assumptions (highlighted in yellow) according to your insights.
- Step 4: Check the automatic updates for the intrinsic value of Five-Star Business Finance Limited (FIVESTARNS).
- Step 5: Utilize the results for investment analysis or reporting purposes.
Why Choose the FIVESTARNS Calculator?
- Reliable Data: Access to accurate Five-Star Business Finance Limited (FIVESTARNS) financials ensures trustworthy valuation outcomes.
- Fully Customizable: Tailor key variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Quality Tool: Crafted for investors, analysts, and financial consultants.
- User-Friendly Design: An intuitive interface and clear, step-by-step guidance make it accessible to all users.
Who Can Benefit from Five-Star Business Finance Limited (FIVESTARNS)?
- Finance Students: Master valuation methodologies and practice with real-world data.
- Academics: Utilize advanced financial models for teaching or research purposes.
- Investors: Validate your investment hypotheses and evaluate valuation results for companies like Five-Star (FIVESTARNS).
- Analysts: Enhance efficiency with our ready-to-use, adaptable DCF model.
- Small Business Owners: Discover how major publicly traded companies like Five-Star (FIVESTARNS) are assessed in the market.
Contents of the FIVESTARNS Template
- Comprehensive DCF Model: An editable template featuring in-depth valuation calculations.
- Real-World Data: Historical and projected financials for Five-Star Business Finance Limited (FIVESTARNS) already included for your analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Detailed annual and quarterly reports for enhanced insights.
- Key Ratios: Built-in evaluations for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Graphs and tables providing clear and 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.