|
Inox Wind Energy Limited (IWEL.NS) DCF Valuation
IN | Industrials | Industrial - Machinery | 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
Inox Wind Energy Limited (IWEL.NS) Bundle
Streamline your analysis and improve precision with our (IWELNS) DCF Calculator! Utilizing real data from Inox Wind Energy Limited and customizable assumptions, this tool empowers you to forecast, analyze, and value Inox Wind Energy like a seasoned investor.
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 | 7,601.9 | 7,163.5 | 5,978.9 | 7,338.5 | 17,463.0 | 21,847.9 | 27,333.7 | 34,197.0 | 42,783.6 | 53,526.3 |
| Revenue Growth, % | 0 | -5.77 | -16.54 | 22.74 | 137.96 | 25.11 | 25.11 | 25.11 | 25.11 | 25.11 |
| EBITDA | -1,559.8 | -1,902.8 | -3,428.2 | -2,428.9 | 3,060.5 | -5,243.1 | -6,559.6 | -8,206.7 | -10,267.4 | -12,845.4 |
| EBITDA, % | -20.52 | -26.56 | -57.34 | -33.1 | 17.53 | -24 | -24 | -24 | -24 | -24 |
| Depreciation | 803.0 | 933.0 | 914.5 | 1,050.9 | 1,126.9 | 2,606.7 | 3,261.2 | 4,080.1 | 5,104.5 | 6,386.3 |
| Depreciation, % | 10.56 | 13.02 | 15.29 | 14.32 | 6.45 | 11.93 | 11.93 | 11.93 | 11.93 | 11.93 |
| EBIT | -2,362.8 | -2,835.8 | -4,342.6 | -3,479.8 | 1,933.6 | -7,849.8 | -9,820.8 | -12,286.8 | -15,371.9 | -19,231.7 |
| EBIT, % | -31.08 | -39.59 | -72.63 | -47.42 | 11.07 | -35.93 | -35.93 | -35.93 | -35.93 | -35.93 |
| Total Cash | 1,861.7 | 1,240.5 | 997.7 | 3,601.4 | 540.8 | 4,835.7 | 6,049.9 | 7,569.0 | 9,469.6 | 11,847.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 10,656.4 | 11,979.4 | 9,471.8 | -308.1 | 13,031.6 | 16,303.8 | 20,397.5 | 25,519.2 | 31,926.9 |
| Account Receivables, % | 0 | 148.76 | 200.36 | 129.07 | -1.76 | 59.65 | 59.65 | 59.65 | 59.65 | 59.65 |
| Inventories | 9,941.0 | 9,168.4 | 10,037.6 | 11,300.8 | 12,447.9 | 20,593.0 | 25,763.7 | 32,232.8 | 40,326.3 | 50,451.9 |
| Inventories, % | 130.77 | 127.99 | 167.88 | 153.99 | 71.28 | 94.26 | 94.26 | 94.26 | 94.26 | 94.26 |
| Accounts Payable | 10,546.6 | 8,988.2 | 7,087.3 | 6,052.8 | 6,054.8 | 18,227.7 | 22,804.6 | 28,530.6 | 35,694.5 | 44,657.1 |
| Accounts Payable, % | 138.74 | 125.47 | 118.54 | 82.48 | 34.67 | 83.43 | 83.43 | 83.43 | 83.43 | 83.43 |
| Capital Expenditure | -2,959.3 | -1,203.9 | -1,794.6 | -3,879.3 | -5,381.4 | -7,403.3 | -9,262.2 | -11,587.9 | -14,497.5 | -18,137.8 |
| Capital Expenditure, % | -38.93 | -16.81 | -30.02 | -52.86 | -30.82 | -33.89 | -33.89 | -33.89 | -33.89 | -33.89 |
| Tax Rate, % | -58.13 | -58.13 | -58.13 | -58.13 | -58.13 | -58.13 | -58.13 | -58.13 | -58.13 | -58.13 |
| EBITAT | -1,537.6 | -1,035.3 | -1,022.2 | -1,818.5 | 3,057.6 | -4,354.8 | -5,448.3 | -6,816.3 | -8,527.8 | -10,669.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,088.3 | -12,748.3 | -5,995.6 | -4,437.1 | 7,437.9 | -18,463.3 | -15,315.4 | -19,160.9 | -23,972.1 | -29,991.3 |
| WACC, % | 5.76 | 5.09 | 4.79 | 5.46 | 6.58 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -89,782.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -30,591 | |||||||||
| Terminal Value | -865,453 | |||||||||
| Present Terminal Value | -661,100 | |||||||||
| Enterprise Value | -750,883 | |||||||||
| Net Debt | 20,664 | |||||||||
| Equity Value | -771,547 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | -88,503.30 |
Benefits of Choosing IWELNS
- Authentic IWELNS Financial Data: Comes pre-filled with historical and projected data for accurate analysis of Inox Wind Energy Limited.
- Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instantaneous Calculations: Watch the intrinsic value of IWELNS update in real-time as you make changes.
- Professional Valuation Instrument: Perfectly crafted for investors, analysts, and consultants aiming for precise DCF valuations.
- User-Centric Design: An intuitive layout with straightforward instructions suitable for all skill levels.
Key Features of Inox Wind Energy Limited (IWELNS)
- Authentic Financial Data: Gain access to precise pre-loaded historical performance metrics and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells related to WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates to discounted cash flow (DCF), Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Suitable for All Levels: Designed with a straightforward structure for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template featuring Inox Wind Energy Limited’s (IWELNS) data.
- Step 2: Review the pre-populated sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately see the recalibrated results, including the intrinsic value of Inox Wind Energy Limited (IWELNS).
- Step 5: Use the outputs to make informed investment choices or create detailed reports.
Why Select This Calculator for Inox Wind Energy Limited (IWELNS)?
- Designed for Experts: An advanced tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Inox Wind Energy's historical and projected financial figures are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Easy-to-follow guidance walks you through each step of the process.
Who Can Benefit from Inox Wind Energy Limited (IWELNS)?
- Investors: Make informed choices with a reliable valuation tool specifically designed for the renewable energy sector.
- Financial Analysts: Streamline your workflow with a customizable DCF model tailored for wind energy initiatives.
- Consultants: Effortlessly modify the template for client presentations or detailed reports on renewable energy projects.
- Renewable Energy Enthusiasts: Enhance your knowledge of valuation methodologies through real-life case studies in wind energy.
- Educators and Students: Utilize this resource as a hands-on educational tool for finance and energy-related courses.
What the Template Contains for Inox Wind Energy Limited (IWELNS)
- Historical Data: Contains IWELNS's previous financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates designed to estimate the intrinsic value of IWELNS.
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential variables such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough overview of IWELNS's financial performance.
- Interactive Dashboard: Dynamically visualize valuation outcomes and projections.
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.