Freedom Holding Corp. (FRHC) DCF Valuation

Freedom Holding Corp. (FRHC) DCF Valuation

KZ | Financial Services | Financial - Capital Markets | NASDAQ
Freedom Holding Corp. (FRHC) 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

Freedom Holding Corp. (FRHC) 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 decisions with the Freedom Holding Corp. (FRHC) DCF Calculator! Review authentic financials, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of FRHC.


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 346.9 689.8 795.7 1,656.7 2,033.5 3,238.0 5,156.2 8,210.6 13,074.3 20,819.3
Revenue Growth, % 0 98.85 15.35 108.2 22.74 59.24 59.24 59.24 59.24 59.24
EBITDA 176.9 444.1 450.0 951.1 666.0 1,697.4 2,702.9 4,304.0 6,853.6 10,913.6
EBITDA, % 51.01 64.38 56.56 57.41 32.75 52.42 52.42 52.42 52.42 52.42
Depreciation 2.7 3.4 5.1 14.6 17.2 23.6 37.5 59.8 95.2 151.6
Depreciation, % 0.7749 0.49522 0.64573 0.88147 0.84379 0.72822 0.72822 0.72822 0.72822 0.72822
EBIT 174.2 440.6 444.9 936.5 648.8 1,673.8 2,665.3 4,244.2 6,758.4 10,762.0
EBIT, % 50.23 63.88 55.91 56.53 31.91 51.69 51.69 51.69 51.69 51.69
Total Cash 1,435.0 1,829.0 3,233.0 4,450.3 3,652.0 3,238.0 5,156.2 8,210.6 13,074.3 20,819.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 49.5 153.4 153.4 3,072.8 4,966.4
Account Receivables, % 14.28 22.23 19.28 185.48 244.23
Inventories 1,143.4 .0 1,889.1 .0 6.4 1,297.3 2,065.7 3,289.4 5,238.0 8,340.8
Inventories, % 329.63 0 237.41 0 0.31483 40.06 40.06 40.06 40.06 40.06
Accounts Payable 23.5 50.6 130.9 886.7 1,343.8 972.4 1,548.4 2,465.7 3,926.3 6,252.2
Accounts Payable, % 6.77 7.33 16.45 53.53 66.09 30.03 30.03 30.03 30.03 30.03
Capital Expenditure -4.2 -9.0 -38.5 -43.8 -95.3 -95.1 -151.4 -241.1 -383.9 -611.4
Capital Expenditure, % -1.2 -1.31 -4.84 -2.64 -4.69 -2.94 -2.94 -2.94 -2.94 -2.94
Tax Rate, % 25.05 25.05 25.05 25.05 25.05 25.05 25.05 25.05 25.05 25.05
EBITAT 171.8 275.6 386.8 807.8 486.3 1,370.1 2,181.8 3,474.2 5,532.2 8,809.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -999.2 1,336.7 -1,455.3 504.1 -1,034.7 2,946.2 894.2 1,423.9 2,267.4 3,610.5
WACC, % 11.94 10.42 11.45 11.42 10.94 11.24 11.24 11.24 11.24 11.24
PV UFCF
SUM PV UFCF 8,007.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 3,683
Terminal Value 39,878
Present Terminal Value 23,416
Enterprise Value 31,423
Net Debt 1,116
Equity Value 30,307
Diluted Shares Outstanding, MM 60
Equity Value Per Share 501.03

What You Will Get

  • Real Freedom Holding Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Freedom Holding Corp. (FRHC).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates tailored to Freedom Holding Corp. (FRHC).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Freedom Holding Corp.’s (FRHC) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Freedom Holding Corp. (FRHC).
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility for Freedom Holding Corp. (FRHC).

Key Features

  • 🔍 Real-Life FRHC Financials: Pre-filled historical and projected data for Freedom Holding Corp.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Freedom Holding Corp.’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Freedom Holding Corp.’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Freedom Holding Corp. (FRHC) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Freedom Holding Corp.'s (FRHC) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Freedom Holding Corp. (FRHC)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Insights: Observe immediate changes in Freedom Holding Corp.'s valuation as you tweak the inputs.
  • Preloaded Data: Comes with Freedom Holding Corp.'s actual financial metrics for swift evaluations.
  • Preferred by Experts: Trusted by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Investors: Accurately assess Freedom Holding Corp.’s (FRHC) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and analysis related to Freedom Holding Corp. (FRHC).
  • Consultants: Efficiently modify the template for valuation reports tailored to clients involving Freedom Holding Corp. (FRHC).
  • Entrepreneurs: Acquire insights into the financial modeling practices of leading companies, including Freedom Holding Corp. (FRHC).
  • Educators: Employ it as a teaching resource to illustrate valuation techniques relevant to Freedom Holding Corp. (FRHC).

What the Template Contains

  • Pre-Filled DCF Model: Freedom Holding Corp.'s (FRHC) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Freedom Holding Corp.'s (FRHC) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and 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.

No products were found matching.