|
Happiest Minds Technologies Limited (HAPPSTMNDS.NS) DCF Valuation
IN | Technology | Information Technology 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
Happiest Minds Technologies Limited (HAPPSTMNDS.NS) Bundle
Enhance your investment strategies with the Happiest Minds Technologies Limited (HAPPSTMNDSNS) DCF Calculator! Utilize real financial data, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of Happiest Minds Technologies Limited (HAPPSTMNDSNS).
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 | 6,982.1 | 7,734.1 | 10,936.5 | 14,292.9 | 16,246.6 | 16,880.7 | 17,539.6 | 18,224.2 | 18,935.5 | 19,674.6 |
| Revenue Growth, % | 0 | 10.77 | 41.41 | 30.69 | 13.67 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
| EBITDA | 1,013.4 | 2,154.5 | 2,870.3 | 3,727.9 | 4,331.9 | 4,097.4 | 4,257.3 | 4,423.5 | 4,596.1 | 4,775.5 |
| EBITDA, % | 14.51 | 27.86 | 26.25 | 26.08 | 26.66 | 24.27 | 24.27 | 24.27 | 24.27 | 24.27 |
| Depreciation | 202.3 | 227.4 | 328.8 | 419.1 | 582.9 | 518.7 | 539.0 | 560.0 | 581.9 | 604.6 |
| Depreciation, % | 2.9 | 2.94 | 3.01 | 2.93 | 3.59 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 |
| EBIT | 811.1 | 1,927.1 | 2,541.5 | 3,308.8 | 3,749.0 | 3,578.6 | 3,718.3 | 3,863.5 | 4,014.3 | 4,170.9 |
| EBIT, % | 11.62 | 24.92 | 23.24 | 23.15 | 23.08 | 21.2 | 21.2 | 21.2 | 21.2 | 21.2 |
| Total Cash | 2,288.2 | 5,067.1 | 6,222.1 | 8,142.0 | 12,272.8 | 9,712.8 | 10,091.9 | 10,485.8 | 10,895.0 | 11,320.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,618.1 | 1,895.3 | 2,740.2 | 3,476.0 | 3,864.1 | 4,079.7 | 4,239.0 | 4,404.4 | 4,576.3 | 4,755.0 |
| Account Receivables, % | 23.17 | 24.51 | 25.06 | 24.32 | 23.78 | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 |
| Inventories | -835.1 | -3,914.8 | -4,640.0 | -36.3 | 31.9 | -3,547.1 | -3,685.5 | -3,829.4 | -3,978.8 | -4,134.1 |
| Inventories, % | -11.96 | -50.62 | -42.43 | -0.25397 | 0.19635 | -21.01 | -21.01 | -21.01 | -21.01 | -21.01 |
| Accounts Payable | 344.2 | 410.1 | 607.2 | 705.2 | 791.5 | 864.0 | 897.7 | 932.7 | 969.1 | 1,006.9 |
| Accounts Payable, % | 4.93 | 5.3 | 5.55 | 4.93 | 4.87 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 |
| Capital Expenditure | -11.3 | -9.7 | -41.3 | -1,394.1 | -82.3 | -368.9 | -383.2 | -398.2 | -413.8 | -429.9 |
| Capital Expenditure, % | -0.16184 | -0.12542 | -0.37763 | -9.75 | -0.50657 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 |
| Tax Rate, % | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 |
| EBITAT | 790.2 | 1,683.0 | 1,873.2 | 2,466.6 | 2,782.4 | 2,914.6 | 3,028.4 | 3,146.6 | 3,269.4 | 3,397.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 542.4 | 4,769.1 | 2,238.1 | -3,749.9 | 2,913.0 | 6,500.2 | 3,197.0 | 3,321.8 | 3,451.4 | 3,586.2 |
| WACC, % | 5.45 | 5.41 | 5.35 | 5.35 | 5.35 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17,443.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 3,730 | |||||||||
| Terminal Value | 269,822 | |||||||||
| Present Terminal Value | 207,606 | |||||||||
| Enterprise Value | 225,049 | |||||||||
| Net Debt | 3,975 | |||||||||
| Equity Value | 221,074 | |||||||||
| Diluted Shares Outstanding, MM | 148 | |||||||||
| Equity Value Per Share | 1,489.02 |
What You Will Receive
- Authentic HAPPSTMNDSNS Financial Data: Pre-filled with Happiest Minds Technologies Limited’s historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness updates to Happiest Minds’ intrinsic value in real-time as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants in search of reliable DCF results.
- Intuitive User Interface: A straightforward layout and clear guidance suitable for all skill levels.
Key Features
- 🔍 Real-Life HAPPSTMNDSNS Financials: Pre-filled historical and projected data for Happiest Minds Technologies Limited.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Happiest Minds' intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Happiest Minds' valuation instantly after making adjustments.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Happiest Minds Technologies Limited (HAPPSTMNDSNS).
- Step 2: Review the pre-filled financial data and projections for Happiest Minds.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the results and leverage the insights for your investment strategies.
Why Opt for Happiest Minds Technologies Limited (HAPPSTMNDSNS)?
- Time-Saving: Skip the hassle of building a model from the ground up – it’s ready to go.
- Enhanced Precision: Dependable financial insights and calculations minimize valuation errors.
- Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result interpretation.
- Endorsed by Professionals: Crafted for those who prioritize accuracy and ease of use.
Who Should Use Happiest Minds Technologies Limited (HAPPSTMNDSNS)?
- Investors: Accurately assess Happiest Minds’ fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and in-depth analysis.
- Consultants: Effortlessly customize the template for client valuation reports.
- Entrepreneurs: Discover insights into the financial modeling practices of leading tech companies.
- Educators: Employ this as a teaching resource to illustrate valuation methods.
Contents of the Template
- Pre-Filled DCF Model: Happiest Minds Technologies Limited’s financial data ready for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Happiest Minds' profitability, leverage, and operational efficiency.
- Editable Inputs: Adjust variables such as growth rates, profit margins, and capital expenditures to suit your scenarios.
- Financial Statements: Access annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Seamlessly visualize essential valuation metrics and outcomes.
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.