|
IndiaMART InterMESH Limited (INDIAMART.NS) DCF Valuation
IN | Communication Services | Internet Content & Information | 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
IndiaMART InterMESH Limited (INDIAMART.NS) Bundle
Looking to assess the intrinsic value of IndiaMART InterMESH Limited? Our INDAMARTNS DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.
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 | 6,388.5 | 6,695.6 | 7,534.9 | 9,854.0 | 11,967.8 | 14,049.3 | 16,492.8 | 19,361.3 | 22,728.7 | 26,681.9 |
| Revenue Growth, % | 0 | 4.81 | 12.53 | 30.78 | 21.45 | 17.39 | 17.39 | 17.39 | 17.39 | 17.39 |
| EBITDA | 2,374.9 | 4,147.4 | 4,200.4 | 4,484.1 | 4,997.5 | 6,803.4 | 7,986.7 | 9,375.8 | 11,006.4 | 12,920.7 |
| EBITDA, % | 37.17 | 61.94 | 55.75 | 45.51 | 41.76 | 48.43 | 48.43 | 48.43 | 48.43 | 48.43 |
| Depreciation | 211.5 | 160.7 | 119.5 | 310.8 | 364.6 | 379.2 | 445.1 | 522.6 | 613.4 | 720.1 |
| Depreciation, % | 3.31 | 2.4 | 1.59 | 3.15 | 3.05 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
| EBIT | 2,163.4 | 3,986.8 | 4,080.9 | 4,173.3 | 4,632.9 | 6,424.2 | 7,541.5 | 8,853.2 | 10,393.0 | 12,200.6 |
| EBIT, % | 33.86 | 59.54 | 54.16 | 42.35 | 38.71 | 45.73 | 45.73 | 45.73 | 45.73 | 45.73 |
| Total Cash | 8,941.1 | 22,950.2 | 24,190.7 | 23,450.0 | 23,233.8 | 14,049.3 | 16,492.8 | 19,361.3 | 22,728.7 | 26,681.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 84.0 | 12.5 | .0 | 294.7 | 47.8 | 137.4 | 161.3 | 189.4 | 222.4 | 261.0 |
| Account Receivables, % | 1.32 | 0.18609 | 0 | 2.99 | 0.39957 | 0.97829 | 0.97829 | 0.97829 | 0.97829 | 0.97829 |
| Inventories | -8,718.8 | -22,174.4 | -23,007.7 | -22,718.3 | -2.3 | -11,239.9 | -13,194.9 | -15,489.8 | -18,183.9 | -21,346.5 |
| Inventories, % | -136.48 | -331.18 | -305.35 | -230.55 | -0.01896764 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 179.4 | 154.3 | 183.6 | 4.3 | 5.0 | 214.5 | 251.8 | 295.6 | 347.0 | 407.4 |
| Accounts Payable, % | 2.81 | 2.3 | 2.44 | 0.04312974 | 0.04202962 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 |
| Capital Expenditure | -46.4 | -.3 | -44.2 | -172.0 | -146.8 | -120.5 | -141.5 | -166.1 | -195.0 | -228.9 |
| Capital Expenditure, % | -0.72614 | -0.00507795 | -0.58634 | -1.75 | -1.23 | -0.85789 | -0.85789 | -0.85789 | -0.85789 | -0.85789 |
| Tax Rate, % | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 |
| EBITAT | 1,508.1 | 2,864.7 | 3,110.7 | 3,190.3 | 3,405.0 | 4,724.8 | 5,546.6 | 6,511.3 | 7,643.8 | 8,973.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 10,487.4 | 16,527.0 | 4,061.0 | 2,565.7 | -18,845.5 | 16,341.0 | 7,818.5 | 9,178.4 | 10,774.7 | 12,648.8 |
| WACC, % | 7.53 | 7.54 | 7.54 | 7.54 | 7.54 | 7.54 | 7.54 | 7.54 | 7.54 | 7.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 46,190.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 13,155 | |||||||||
| Terminal Value | 371,960 | |||||||||
| Present Terminal Value | 258,652 | |||||||||
| Enterprise Value | 304,842 | |||||||||
| Net Debt | -441 | |||||||||
| Equity Value | 305,283 | |||||||||
| Diluted Shares Outstanding, MM | 61 | |||||||||
| Equity Value Per Share | 5,031.57 |
What You Will Receive
- Pre-Filled Financial Model: Utilize IndiaMART InterMESH Limited’s (INDIAMARTNS) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Instantaneous Calculations: Automatic updates provide immediate results as you make adjustments.
- Professional-Grade Template: An expertly crafted Excel file designed for high-quality valuation.
- Customizable and Reusable: Flexible design for repeated use in detailed forecasting.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for IndiaMART InterMESH Limited (INDIAMARTNS).
- WACC Calculator: Offers a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to IndiaMART InterMESH Limited (INDIAMARTNS).
- Interactive Dashboard and Charts: Visual representations that highlight key valuation metrics for straightforward analysis.
How It Functions
- 1. Access the Template: Download and open the Excel file featuring IndiaMART InterMESH Limited's pre-loaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. Get Instant Results: The DCF model instantly calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various projections to evaluate different valuation scenarios.
- 5. Utilize with Assurance: Present professional valuation insights to back your decisions confidently.
Why Choose This Calculator for IndiaMART InterMESH Limited (INDIAMARTNS)?
- User-Friendly: Perfectly crafted for both novices and seasoned users.
- Customizable Inputs: Modify assumptions effortlessly to tailor your analysis.
- Real-Time Updates: Instantly observe changes to IndiaMART's valuation as you tweak inputs.
- Instant Access: Comes pre-loaded with IndiaMART's actual financial data for a swift evaluation.
- Relied Upon by Experts: Favored by investors and analysts for informed decision-making.
Who Should Use This Product?
- Investors: Assess the fair value of IndiaMART InterMESH Limited (INDIAMARTNS) for informed investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Effortlessly customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling strategies employed by leading companies in the industry.
- Educators: Employ it as a resource to teach various valuation methodologies.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for IndiaMART InterMESH Limited (INDIAMARTNS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), encompassing parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that reveal intrinsic value through detailed calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate comprehensive analysis.
- Key Ratios: Features profitability, leverage, and efficiency ratios specific to IndiaMART InterMESH Limited (INDIAMARTNS).
- Dashboard and Charts: Visual representations of valuation outputs and assumptions for straightforward result analysis.
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.