|
Intellect Design Arena Limited (INTELLECT.NS) DCF Valuation
IN | Technology | Software - Application | 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
Intellect Design Arena Limited (INTELLECT.NS) Bundle
Whether you’re an investor or analyst, this (INTELLECTNS) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Intellect Design Arena Limited, you can adjust forecasts and immediately observe the effects.
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 | 13,468.8 | 14,974.6 | 18,781.9 | 22,312.5 | 25,064.4 | 29,308.8 | 34,272.0 | 40,075.6 | 46,862.1 | 54,797.7 |
| Revenue Growth, % | 0 | 11.18 | 25.42 | 18.8 | 12.33 | 16.93 | 16.93 | 16.93 | 16.93 | 16.93 |
| EBITDA | 1,074.8 | 3,713.0 | 5,153.6 | 4,896.3 | 6,010.3 | 6,221.5 | 7,275.1 | 8,507.1 | 9,947.6 | 11,632.2 |
| EBITDA, % | 7.98 | 24.8 | 27.44 | 21.94 | 23.98 | 21.23 | 21.23 | 21.23 | 21.23 | 21.23 |
| Depreciation | 689.6 | 767.1 | 973.7 | 1,213.2 | 1,372.2 | 1,543.9 | 1,805.4 | 2,111.1 | 2,468.6 | 2,886.7 |
| Depreciation, % | 5.12 | 5.12 | 5.18 | 5.44 | 5.47 | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 |
| EBIT | 385.2 | 2,945.9 | 4,179.9 | 3,683.0 | 4,638.0 | 4,677.6 | 5,469.7 | 6,395.9 | 7,479.0 | 8,745.5 |
| EBIT, % | 2.86 | 19.67 | 22.25 | 16.51 | 18.5 | 15.96 | 15.96 | 15.96 | 15.96 | 15.96 |
| Total Cash | 1,093.0 | 2,343.2 | 5,016.5 | 1,163.1 | 3,028.8 | 3,972.4 | 4,645.1 | 5,431.7 | 6,351.5 | 7,427.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7,201.3 | 6,434.4 | 8,614.3 | 11,296.5 | 13,293.8 | 14,418.1 | 16,859.6 | 19,714.6 | 23,053.1 | 26,956.9 |
| Account Receivables, % | 53.47 | 42.97 | 45.86 | 50.63 | 53.04 | 49.19 | 49.19 | 49.19 | 49.19 | 49.19 |
| Inventories | -165.7 | -962.9 | -2,307.0 | -303.2 | 123.1 | -1,219.9 | -1,426.5 | -1,668.0 | -1,950.5 | -2,280.8 |
| Inventories, % | -1.23 | -6.43 | -12.28 | -1.36 | 0.49117 | -4.16 | -4.16 | -4.16 | -4.16 | -4.16 |
| Accounts Payable | 2,079.7 | 1,661.2 | 2,567.6 | 2,686.7 | 2,670.4 | 3,687.1 | 4,311.4 | 5,041.5 | 5,895.3 | 6,893.6 |
| Accounts Payable, % | 15.44 | 11.09 | 13.67 | 12.04 | 10.65 | 12.58 | 12.58 | 12.58 | 12.58 | 12.58 |
| Capital Expenditure | -1,350.0 | -1,138.2 | -1,292.2 | -1,658.8 | -1,729.6 | -2,276.6 | -2,662.2 | -3,113.0 | -3,640.1 | -4,256.6 |
| Capital Expenditure, % | -10.02 | -7.6 | -6.88 | -7.43 | -6.9 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 |
| Tax Rate, % | 30.36 | 30.36 | 30.36 | 30.36 | 30.36 | 30.36 | 30.36 | 30.36 | 30.36 | 30.36 |
| EBITAT | 270.9 | 2,668.5 | 3,531.4 | 2,708.7 | 3,230.1 | 3,635.4 | 4,251.0 | 4,970.8 | 5,812.6 | 6,796.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5,345.4 | 3,442.9 | 3,283.5 | -2,303.8 | 433.0 | 4,138.1 | 1,783.6 | 2,085.6 | 2,438.8 | 2,851.8 |
| WACC, % | 12.36 | 12.38 | 12.37 | 12.37 | 12.36 | 12.37 | 12.37 | 12.37 | 12.37 | 12.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,686.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,966 | |||||||||
| Terminal Value | 35,442 | |||||||||
| Present Terminal Value | 19,784 | |||||||||
| Enterprise Value | 29,470 | |||||||||
| Net Debt | -1,468 | |||||||||
| Equity Value | 30,938 | |||||||||
| Diluted Shares Outstanding, MM | 141 | |||||||||
| Equity Value Per Share | 220.07 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Intellect Design Arena Limited (INTELLECTNS).
- Comprehensive Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify key assumptions such as revenue growth rates, EBITDA percentages, and WACC.
- Real-Time Calculations: Instantly observe how your inputs influence the valuation of Intellect Design Arena Limited (INTELLECTNS).
- Professional-Grade Tool: Designed for the use of investors, CFOs, consultants, and financial analysts.
- User-Centric Interface: Organized for clarity and accessibility, complete with step-by-step guidance.
Key Features
- 🔍 Real-Time INTELLECTNS Financials: Pre-filled historical and projected data for Intellect Design Arena Limited.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate the intrinsic value of Intellect Design Arena Limited using the Discounted Cash Flow method.
- ⚡ Instant Results: View Intellect's valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-prepared Excel file containing Intellect Design Arena Limited’s financial data.
- Customize: Modify your forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Utilize the valuation outcomes to inform your investment strategy for Intellect Design Arena Limited (INTELLECTNS).
Why Opt for This Calculator?
- All-in-One Tool: Features DCF, WACC, and financial ratio assessments in a single solution.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically computes Intellect Design Arena’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide accurate starting references.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Professional Investors: Create comprehensive and dependable valuation models for in-depth portfolio assessment.
- Corporate Finance Teams: Evaluate valuation scenarios to inform and optimize internal strategies.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Intellect Design Arena Limited (INTELLECTNS).
- Students and Educators: Leverage real-world data to enhance the practice and teaching of financial modeling concepts.
- Tech Enthusiasts: Gain insights into how technology companies like Intellect Design Arena Limited (INTELLECTNS) are valued within the market.
Contents of the Template
- Comprehensive DCF Model: An editable template featuring detailed valuation calculations.
- Real-World Data: Intellect Design Arena Limited’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Tailor WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns providing deeper insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Access to clear and actionable results via charts and tables.
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.