|
ICICI Prudential Life Insurance Company Limited (ICICIPRULI.NS) DCF Valuation
IN | Financial Services | Insurance - Life | 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
ICICI Prudential Life Insurance Company Limited (ICICIPRULI.NS) Bundle
Simplify ICICI Prudential Life Insurance Company Limited valuation with this customizable DCF Calculator! Featuring real ICICI Prudential Life Insurance Company Limited financials and adjustable forecast inputs, you can test scenarios and uncover ICICI Prudential Life Insurance Company Limited's 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 | 200,837.1 | 827,311.6 | 618,941.6 | 492,576.5 | 896,948.0 | 1,203,010.0 | 1,613,508.4 | 2,164,079.4 | 2,902,519.7 | 3,892,935.0 |
| Revenue Growth, % | 0 | 311.93 | -25.19 | -20.42 | 82.09 | 34.12 | 34.12 | 34.12 | 34.12 | 34.12 |
| EBITDA | 12,779.2 | 13,349.5 | 11,419.4 | 12,816.0 | 12,641.7 | 33,282.0 | 44,638.7 | 59,870.5 | 80,299.9 | 107,700.3 |
| EBITDA, % | 6.36 | 1.61 | 1.84 | 2.6 | 1.41 | 2.77 | 2.77 | 2.77 | 2.77 | 2.77 |
| Depreciation | 605.6 | 598.6 | 670.1 | 837.6 | 1,132.3 | 1,873.0 | 2,512.1 | 3,369.4 | 4,519.1 | 6,061.1 |
| Depreciation, % | 0.30155 | 0.07235266 | 0.10827 | 0.17005 | 0.12624 | 0.15569 | 0.15569 | 0.15569 | 0.15569 | 0.15569 |
| EBIT | 12,173.6 | 12,750.9 | 10,749.3 | 11,978.3 | 11,509.3 | 31,409.0 | 42,126.5 | 56,501.2 | 75,780.9 | 101,639.3 |
| EBIT, % | 6.06 | 1.54 | 1.74 | 2.43 | 1.28 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| Total Cash | 14,819.3 | 7,412.6 | 18,081.6 | 7,708.6 | 8,377.4 | 32,950.6 | 44,194.2 | 59,274.4 | 79,500.4 | 106,628.0 |
| 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 | 2,852.3 | 3,034.6 | 6,141.6 | 6,823.3 | 4,732.0 | 11,289.2 | 15,141.4 | 20,308.0 | 27,237.6 | 36,531.8 |
| Accounts Payable, % | 1.42 | 0.3668 | 0.99228 | 1.39 | 0.52756 | 0.93841 | 0.93841 | 0.93841 | 0.93841 | 0.93841 |
| Capital Expenditure | -663.0 | -842.3 | -1,887.0 | -1,922.8 | -2,366.1 | -3,346.6 | -4,488.6 | -6,020.2 | -8,074.4 | -10,829.6 |
| Capital Expenditure, % | -0.3301 | -0.10181 | -0.30488 | -0.39036 | -0.26379 | -0.27819 | -0.27819 | -0.27819 | -0.27819 | -0.27819 |
| Tax Rate, % | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 |
| EBITAT | 12,173.5 | 11,315.9 | 10,268.2 | 10,823.3 | 9,520.8 | 28,729.7 | 38,533.1 | 51,681.6 | 69,316.7 | 92,969.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 14,968.5 | 11,254.5 | 12,158.3 | 10,419.8 | 6,195.7 | 33,813.4 | 40,408.8 | 54,197.4 | 72,690.9 | 97,495.0 |
| WACC, % | 8.32 | 8.3 | 8.31 | 8.3 | 8.29 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 226,602.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 99,445 | |||||||||
| Terminal Value | 1,577,824 | |||||||||
| Present Terminal Value | 1,058,920 | |||||||||
| Enterprise Value | 1,285,522 | |||||||||
| Net Debt | 3,623 | |||||||||
| Equity Value | 1,281,899 | |||||||||
| Diluted Shares Outstanding, MM | 1,445 | |||||||||
| Equity Value Per Share | 887.13 |
Your Benefits
- Authentic ICICIPRULINS Financial Data: Pre-loaded with ICICI Prudential's historical and forecasted figures for accurate analysis.
- Customizable Template: Effortlessly adjust crucial inputs such as premium growth, expense ratios, and claims ratios.
- Instant Calculations: Watch as the intrinsic value for ICICIPRULINS updates in real-time with your adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- User-Centric Layout: Intuitive design and straightforward instructions suitable for all skill levels.
Key Features
- Real-Life ICICIPRULINS Data: Pre-filled with ICICI Prudential Life Insurance's historical financials and forward-looking projections.
- Fully Customizable Inputs: Modify assumptions for premium growth, claim ratios, WACC, tax rates, and operational expenses.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Generate multiple forecasting scenarios to explore various valuation outcomes.
- User-Friendly Design: Intuitive, structured, and tailored for both professionals and newcomers.
How It Functions
- Step 1: Download the prebuilt Excel template containing ICICI Prudential's data.
- Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately view updated results, including ICICI Prudential's intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create reports.
Why Opt for This Calculator?
- All-in-One Solution: Offers DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Parameters: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for ICICI Prudential Life Insurance Company Limited (ICICIPRULINS).
- Included Data: Features historical and projected data for reliable initial calculations.
- High-Quality Standards: Perfectly suited for financial analysts, investors, and business advisors.
Who Can Benefit from Our Services?
- Insurance Professionals: Enhance your skills by understanding various insurance products and their benefits.
- Financial Advisors: Integrate our comprehensive solutions into your client offerings and investment strategies.
- Investors: Evaluate long-term growth potential and analyze the performance metrics of ICICI Prudential Life Insurance Company Limited (ICICIPRULINS).
- Students: Explore the principles of life insurance and financial planning in your coursework.
- Business Owners: Learn how to protect your business and plan for your organization's future with insurance solutions.
What the Template Includes
- Pre-Filled DCF Model: ICICI Prudential's financial data preloaded for instant analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess ICICI Prudential's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions like growth rates, margins, and CAPEX to suit your analysis.
- Financial Statements: Access annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly 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.