|
Jindal Worldwide Limited (JINDWORLD.NS) DCF Valuation
IN | Consumer Cyclical | Apparel - Manufacturers | 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 Worldwide Limited (JINDWORLD.NS) Bundle
Explore the financial outlook of Jindal Worldwide Limited (JINDWORLDNS) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Jindal Worldwide Limited (JINDWORLDNS) and enhance your investment decisions.
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 | 21,950.0 | 16,895.0 | 25,334.9 | 20,700.1 | 18,043.2 | 17,853.6 | 17,666.0 | 17,480.3 | 17,296.6 | 17,114.8 |
| Revenue Growth, % | 0 | -23.03 | 49.96 | -18.29 | -12.84 | -1.05 | -1.05 | -1.05 | -1.05 | -1.05 |
| EBITDA | 1,456.7 | 1,410.1 | 2,216.8 | 2,397.5 | 1,853.9 | 1,627.9 | 1,610.8 | 1,593.8 | 1,577.1 | 1,560.5 |
| EBITDA, % | 6.64 | 8.35 | 8.75 | 11.58 | 10.27 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 |
| Depreciation | 454.9 | 292.7 | 303.8 | 339.3 | 335.2 | 303.5 | 300.4 | 297.2 | 294.1 | 291.0 |
| Depreciation, % | 2.07 | 1.73 | 1.2 | 1.64 | 1.86 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 |
| EBIT | 1,001.7 | 1,117.4 | 1,913.0 | 2,058.2 | 1,518.7 | 1,324.3 | 1,310.4 | 1,296.6 | 1,283.0 | 1,269.5 |
| EBIT, % | 4.56 | 6.61 | 7.55 | 9.94 | 8.42 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 |
| Total Cash | 213.0 | 343.6 | 341.7 | 3,139.9 | 3,048.8 | 1,300.4 | 1,286.8 | 1,273.2 | 1,259.8 | 1,246.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,471.5 | 3,921.5 | 5,234.1 | 5,589.9 | 5,256.6 | 4,298.4 | 4,253.2 | 4,208.5 | 4,164.3 | 4,120.6 |
| Account Receivables, % | 20.37 | 23.21 | 20.66 | 27 | 29.13 | 24.08 | 24.08 | 24.08 | 24.08 | 24.08 |
| Inventories | 2,449.5 | 2,804.0 | 2,565.1 | 3,228.7 | 3,321.1 | 2,566.8 | 2,539.8 | 2,513.1 | 2,486.7 | 2,460.6 |
| Inventories, % | 11.16 | 16.6 | 10.12 | 15.6 | 18.41 | 14.38 | 14.38 | 14.38 | 14.38 | 14.38 |
| Accounts Payable | 1,491.4 | 1,175.8 | 856.4 | 1,550.6 | 1,100.0 | 1,097.0 | 1,085.5 | 1,074.1 | 1,062.8 | 1,051.6 |
| Accounts Payable, % | 6.79 | 6.96 | 3.38 | 7.49 | 6.1 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 |
| Capital Expenditure | -49.1 | -172.2 | -41.9 | -2,097.9 | -334.0 | -478.3 | -473.2 | -468.3 | -463.4 | -458.5 |
| Capital Expenditure, % | -0.22385 | -1.02 | -0.16519 | -10.13 | -1.85 | -2.68 | -2.68 | -2.68 | -2.68 | -2.68 |
| Tax Rate, % | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 |
| EBITAT | 727.7 | 791.5 | 1,427.1 | 1,546.1 | 1,120.9 | 972.1 | 961.8 | 951.7 | 941.7 | 931.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,296.1 | 791.9 | 296.1 | -537.8 | 912.5 | 2,506.7 | 849.6 | 840.7 | 831.8 | 823.1 |
| WACC, % | 6.18 | 6.17 | 6.19 | 6.2 | 6.19 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,080.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 856 | |||||||||
| Terminal Value | 39,184 | |||||||||
| Present Terminal Value | 29,027 | |||||||||
| Enterprise Value | 34,108 | |||||||||
| Net Debt | 5,785 | |||||||||
| Equity Value | 28,322 | |||||||||
| Diluted Shares Outstanding, MM | 201 | |||||||||
| Equity Value Per Share | 141.15 |
What You Will Receive
- Authentic JINDWORLDNS Financials: Comprehensive historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Instant Calculations: Intrinsic value and NPV are calculated in real-time.
- Scenario Analysis: Explore various scenarios to assess Jindal Worldwide Limited’s potential performance.
- User-Friendly Design: Designed for professionals while remaining accessible for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Jindal Worldwide Limited (JINDWORLDNS).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with customizable variables.
- Adjustable Forecast Assumptions: Easily alter growth rates, capital expenses, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Jindal Worldwide Limited (JINDWORLDNS).
- Visual Dashboard and Charts: Provides visual summaries of essential valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing Jindal Worldwide Limited’s (JINDWORLDNS) preloaded data.
- 2. Adjust Assumptions: Modify key parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model instantly computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
- 5. Present with Confidence: Share expert valuation insights to reinforce your decision-making process.
Why Opt for Jindal Worldwide's Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the yellow-highlighted cells to evaluate different scenarios.
- In-Depth Analysis: Automatically computes Jindal Worldwide's intrinsic value and Net Present Value.
- Ready-to-Use Data: Historical and projected data provide reliable starting points for analysis.
- Quality You Can Trust: Designed for financial analysts, investors, and business consultants alike.
Who Can Benefit from Jindal Worldwide Limited (JINDWORLDNS)?
- Textile Students: Understand the nuances of textile manufacturing and apply concepts using real industry data.
- Researchers: Integrate industry-standard models into academic studies or projects related to textiles.
- Investors: Evaluate your investment strategies and examine valuation metrics for Jindal Worldwide Limited (JINDWORLDNS).
- Market Analysts: Enhance your analysis process with a tailored, easy-to-use financial model specific to the textile industry.
- Entrepreneurs: Learn how successful companies like Jindal are analyzed and gain insights for your own business ventures.
Contents of the Template
- Pre-Filled Data: Features Jindal Worldwide Limited's historical financials and future projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for computing WACC using tailored inputs.
- Key Financial Ratios: Evaluate Jindal Worldwide Limited’s profitability, efficiency, and debt management.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax percentages.
- User-Friendly Dashboard: Visuals and tables that highlight essential valuation findings.
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.