|
GO DIGIT GENERAL INS LTD (GODIGIT.NS) DCF Valuation
IN | Financial Services | Insurance - Property & Casualty | 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
Go Digit General Insurance Limited (GODIGIT.NS) Bundle
Explore the financial prospects of GO DIGIT GENERAL INS LTD (GODIGITNS) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of GO DIGIT GENERAL INS LTD (GODIGITNS) and enhance 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 | 14,203.0 | 22,741.3 | 38,709.8 | 59,977.4 | 81,473.4 | 126,511.2 | 196,445.2 | 305,038.2 | 473,660.2 | 735,494.8 |
| Revenue Growth, % | 0 | 60.12 | 70.22 | 54.94 | 35.84 | 55.28 | 55.28 | 55.28 | 55.28 | 55.28 |
| EBITDA | -1,620.6 | -1,061.8 | 2,959.3 | -418.9 | 2,388.1 | -1,569.3 | -2,436.8 | -3,783.8 | -5,875.4 | -9,123.3 |
| EBITDA, % | -11.41 | -4.67 | 7.64 | -0.69848 | 2.93 | -1.24 | -1.24 | -1.24 | -1.24 | -1.24 |
| Depreciation | .0 | 89.7 | 124.5 | 151.4 | 178.2 | 300.4 | 466.5 | 724.4 | 1,124.8 | 1,746.5 |
| Depreciation, % | 0 | 0.39448 | 0.3216 | 0.25246 | 0.21877 | 0.23746 | 0.23746 | 0.23746 | 0.23746 | 0.23746 |
| EBIT | -1,620.6 | -1,151.5 | 2,834.8 | -570.4 | 2,209.9 | -1,869.7 | -2,903.3 | -4,508.2 | -7,000.2 | -10,869.9 |
| EBIT, % | -11.41 | -5.06 | 7.32 | -0.95094 | 2.71 | -1.48 | -1.48 | -1.48 | -1.48 | -1.48 |
| Total Cash | 742.5 | 13,573.8 | 28,989.7 | 15,695.5 | 3,560.6 | 43,101.1 | 66,927.0 | 103,923.6 | 161,371.5 | 250,576.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | 29.1 | 5.3 | 3,422.3 | .0 | 1,479.6 | 2,297.5 | 3,567.6 | 5,539.7 | 8,602.0 |
| Accounts Payable, % | 0 | 0.12814 | 0.01358828 | 5.71 | 0 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
| Capital Expenditure | -765.7 | -271.6 | -499.4 | -206.6 | -166.2 | -2,131.5 | -3,309.7 | -5,139.3 | -7,980.3 | -12,391.7 |
| Capital Expenditure, % | -5.39 | -1.19 | -1.29 | -0.34449 | -0.204 | -1.68 | -1.68 | -1.68 | -1.68 | -1.68 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -1,620.6 | -1,151.5 | 2,834.8 | -570.4 | 2,209.9 | -1,869.7 | -2,903.3 | -4,508.2 | -7,000.2 | -10,869.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,386.3 | -1,304.3 | 2,436.0 | 2,791.5 | -1,200.4 | -2,221.2 | -4,928.6 | -7,653.1 | -11,883.6 | -18,452.8 |
| WACC, % | 13.66 | 13.66 | 13.66 | 13.66 | 13.66 | 13.66 | 13.66 | 13.66 | 13.66 | 13.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -27,830.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -18,822 | |||||||||
| Terminal Value | -161,423 | |||||||||
| Present Terminal Value | -85,099 | |||||||||
| Enterprise Value | -112,930 | |||||||||
| Net Debt | -61 | |||||||||
| Equity Value | -112,869 | |||||||||
| Diluted Shares Outstanding, MM | 886 | |||||||||
| Equity Value Per Share | -127.36 |
Benefits of Choosing GO DIGIT GENERAL INS LTD (GODIGITNS)
- Customizable Input Assumptions: Effortlessly adjust key parameters (growth %, margins, WACC) to explore various scenarios.
- Access to Relevant Data: Financial information for GO DIGIT GENERAL INS LTD (GODIGITNS) pre-loaded to facilitate your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
- Sleek and Adaptable Design: A professional Excel model tailored to fit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive GO DIGIT Data: Pre-loaded with GO DIGIT GENERAL INS LTD’s historical performance metrics and future projections.
- Fully Customizable Inputs: Modify variables such as revenue growth, profit margins, discount rates, tax percentages, and capital investments.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- User-Friendly Interface: Intuitive layout designed for both professionals and newcomers to easily navigate.
How It Operates
- Step 1: Download the prebuilt Excel template featuring GO DIGIT GENERAL INS LTD’s (GODIGITNS) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalibrated results, including the intrinsic value of GO DIGIT GENERAL INS LTD (GODIGITNS).
- Step 5: Use the outputs to make well-informed investment choices or create reports.
Why Opt for GO DIGIT GENERAL INS LTD (GODIGITNS)?
- User-Friendly Interface: Crafted for both novices and seasoned users.
- Customizable Assumptions: Effortlessly adjust inputs to tailor your analysis.
- Real-Time Adjustments: Watch GO DIGIT's valuation change instantly as you modify inputs.
- Pre-Configured: Comes with GO DIGIT's actual financial data for swift evaluation.
- Relied Upon by Experts: Preferred by investors and analysts for making informed choices.
Who Can Benefit from GO DIGIT GENERAL INS LTD (GODIGITNS)?
- Insurance Students: Master risk assessment techniques and apply them to real-world scenarios.
- Researchers: Utilize professional models in your studies or academic projects.
- Investors: Validate your hypotheses and evaluate investment opportunities with GO DIGIT GENERAL INS LTD (GODIGITNS) stock.
- Financial Analysts: Optimize your analysis process with a pre-configured, adaptable model tailored for the insurance sector.
- Entrepreneurs: Discover how large insurance companies like GO DIGIT GENERAL INS LTD (GODIGITNS) are evaluated and managed.
What the Template Includes
- Comprehensive DCF Model: Fully editable template featuring in-depth valuation calculations.
- Real-World Data: GO DIGIT GENERAL INS LTD’s (GODIGITNS) historical and projected financial information preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear and actionable insights.
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.