|
Jindal Saw Limited (JINDALSAW.NS) DCF Valuation
IN | Basic Materials | Steel | 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
Jindal Saw Limited (JINDALSAW.NS) Bundle
Explore the financial prospects of Jindal Saw Limited (JINDALSAWNS) with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine the intrinsic value of Jindal Saw Limited (JINDALSAWNS) and refine your investment approach.
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 | 112,585.6 | 102,671.2 | 126,975.3 | 178,678.0 | 209,576.9 | 211,089.5 | 212,612.9 | 214,147.4 | 215,692.9 | 217,249.6 |
| Revenue Growth, % | 0 | -8.81 | 23.67 | 40.72 | 17.29 | 0.72172 | 0.72172 | 0.72172 | 0.72172 | 0.72172 |
| EBITDA | 14,551.7 | 14,343.9 | 15,276.1 | 17,524.5 | 33,552.9 | 27,333.6 | 27,530.9 | 27,729.6 | 27,929.7 | 28,131.3 |
| EBITDA, % | 12.92 | 13.97 | 12.03 | 9.81 | 16.01 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 |
| Depreciation | 4,216.7 | 4,588.7 | 4,729.9 | 4,703.3 | 5,679.9 | 7,296.2 | 7,348.8 | 7,401.9 | 7,455.3 | 7,509.1 |
| Depreciation, % | 3.75 | 4.47 | 3.73 | 2.63 | 2.71 | 3.46 | 3.46 | 3.46 | 3.46 | 3.46 |
| EBIT | 10,335.0 | 9,755.2 | 10,546.2 | 12,821.1 | 27,873.0 | 20,037.4 | 20,182.0 | 20,327.7 | 20,474.4 | 20,622.2 |
| EBIT, % | 9.18 | 9.5 | 8.31 | 7.18 | 13.3 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
| Total Cash | 1,739.6 | 6,165.6 | 5,083.9 | 2,425.5 | 7,474.1 | 6,956.6 | 7,006.8 | 7,057.4 | 7,108.4 | 7,159.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 18,799.9 | 21,602.5 | 19,588.9 | 38,410.6 | 36,596.5 | 38,893.3 | 39,174.0 | 39,456.8 | 39,741.5 | 40,028.3 |
| Account Receivables, % | 16.7 | 21.04 | 15.43 | 21.5 | 17.46 | 18.43 | 18.43 | 18.43 | 18.43 | 18.43 |
| Inventories | 26,872.5 | 29,185.8 | 37,555.1 | 41,048.2 | 48,952.8 | 54,124.5 | 54,515.2 | 54,908.6 | 55,304.9 | 55,704.0 |
| Inventories, % | 23.87 | 28.43 | 29.58 | 22.97 | 23.36 | 25.64 | 25.64 | 25.64 | 25.64 | 25.64 |
| Accounts Payable | 14,014.0 | 19,366.8 | 15,401.2 | 30,041.5 | 29,531.2 | 31,386.4 | 31,612.9 | 31,841.0 | 32,070.8 | 32,302.3 |
| Accounts Payable, % | 12.45 | 18.86 | 12.13 | 16.81 | 14.09 | 14.87 | 14.87 | 14.87 | 14.87 | 14.87 |
| Capital Expenditure | -5,717.2 | -4,034.6 | -4,534.9 | -3,225.0 | -8,629.9 | -7,811.1 | -7,867.5 | -7,924.3 | -7,981.5 | -8,039.1 |
| Capital Expenditure, % | -5.08 | -3.93 | -3.57 | -1.8 | -4.12 | -3.7 | -3.7 | -3.7 | -3.7 | -3.7 |
| Tax Rate, % | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 |
| EBITAT | 11,936.5 | 6,229.5 | 6,987.2 | 7,995.3 | 21,096.9 | 14,754.0 | 14,860.5 | 14,967.8 | 15,075.8 | 15,184.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -21,222.4 | 7,020.5 | -3,139.1 | 1,799.2 | 11,546.1 | 8,625.7 | 13,897.1 | 13,997.4 | 14,098.4 | 14,200.1 |
| WACC, % | 9.48 | 8.35 | 8.43 | 8.31 | 8.72 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 50,107.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 14,768 | |||||||||
| Terminal Value | 316,967 | |||||||||
| Present Terminal Value | 209,258 | |||||||||
| Enterprise Value | 259,365 | |||||||||
| Net Debt | 49,863 | |||||||||
| Equity Value | 209,502 | |||||||||
| Diluted Shares Outstanding, MM | 637 | |||||||||
| Equity Value Per Share | 329.02 |
What You Will Receive
- Pre-Filled Financial Model: Utilizes Jindal Saw Limited's (JINDALSAWNS) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other critical factors.
- Immediate Calculations: Changes trigger automatic updates, so you instantly see the results.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing you to conduct detailed forecasts repeatedly.
Key Features
- Accurate Jindal Saw Financials: Access comprehensive pre-loaded historical and projected financial data.
- Adjustable Forecast Parameters: Modify highlighted cells for key inputs such as WACC, growth rates, and profit margins.
- Real-time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow analyses.
- User-Friendly Dashboard: Clear and intuitive charts and summaries for visualizing your valuation outcomes.
- Designed for All Levels: A straightforward, user-centric layout catering to investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Jindal Saw Limited's (JINDALSAWNS) prefilled data.
- 2. Modify Assumptions: Adjust essential parameters such as growth rates, WACC, and capital expenditures as needed.
- 3. View Real-Time Results: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
- 4. Explore Various Scenarios: Evaluate different forecasts to see how they impact valuation outcomes.
- 5. Present with Assurance: Deliver expert valuation insights to aid your decision-making process.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and consultants.
- Accurate Data: Jindal Saw Limited's historical and projected financials are preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Transparent Results: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience.
Who Should Utilize This Product?
- Investors: Accurately evaluate Jindal Saw Limited’s (JINDALSAWNS) fair value prior to making investment choices.
- CFOs: Employ a high-caliber DCF model for financial reporting and analysis specific to Jindal Saw Limited.
- Consultants: Efficiently modify the template for client valuation reports related to Jindal Saw Limited.
- Entrepreneurs: Obtain valuable insights into financial modeling practices of industry leaders like Jindal Saw Limited.
- Educators: Utilize this resource as a teaching aid to illustrate valuation techniques relevant to Jindal Saw Limited.
Components of the Jindal Saw Template
- Detailed DCF Model: Fully editable template featuring thorough valuation calculations.
- Industry-Specific Data: Preloaded historical and projected financials for Jindal Saw Limited (JINDALSAWNS) for analysis.
- Flexible Settings: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Comprehensive Financial Statements: Annual and quarterly breakdowns providing in-depth insights.
- Essential Ratios: Integrated analysis for evaluating profitability, efficiency, and leverage.
- User-Friendly Dashboard: Visual charts and tables that present clear, actionable results.
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.