|
Jupiter Life Line Hospitals Limited (JLHL.NS) DCF Valuation |
- ✓ 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
Jupiter Life Line Hospitals Limited (JLHL.NS) Bundle
Evaluate the financial outlook of Jupiter Life Line Hospitals Limited (JLHLNS) like an expert! This (JLHLNS) DCF Calculator comes with pre-filled financial data and offers you the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.
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 | 4,629.5 | 4,861.6 | 7,331.2 | 8,925.4 | 10,695.0 | 13,298.8 | 16,536.6 | 20,562.6 | 25,568.8 | 31,793.8 |
| Revenue Growth, % | 0 | 5.02 | 50.8 | 21.75 | 19.83 | 24.35 | 24.35 | 24.35 | 24.35 | 24.35 |
| EBITDA | 828.0 | 709.2 | 1,562.9 | 2,117.4 | 2,609.7 | 2,710.7 | 3,370.6 | 4,191.3 | 5,211.7 | 6,480.5 |
| EBITDA, % | 17.89 | 14.59 | 21.32 | 23.72 | 24.4 | 20.38 | 20.38 | 20.38 | 20.38 | 20.38 |
| Depreciation | 259.1 | 307.4 | 361.6 | 385.6 | 423.8 | 668.5 | 831.3 | 1,033.6 | 1,285.3 | 1,598.2 |
| Depreciation, % | 5.6 | 6.32 | 4.93 | 4.32 | 3.96 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 |
| EBIT | 568.9 | 401.8 | 1,201.3 | 1,731.9 | 2,185.9 | 2,042.2 | 2,539.4 | 3,157.6 | 3,926.4 | 4,882.3 |
| EBIT, % | 12.29 | 8.26 | 16.39 | 19.4 | 20.44 | 15.36 | 15.36 | 15.36 | 15.36 | 15.36 |
| Total Cash | 91.6 | 266.5 | 1,061.0 | 1,358.6 | 3,181.2 | 1,779.3 | 2,212.5 | 2,751.2 | 3,421.0 | 4,253.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 691.3 | 218.4 | 278.7 | 456.9 | .0 | 753.9 | 937.5 | 1,165.7 | 1,449.5 | 1,802.4 |
| Account Receivables, % | 14.93 | 4.49 | 3.8 | 5.12 | 0 | 5.67 | 5.67 | 5.67 | 5.67 | 5.67 |
| Inventories | 139.7 | 130.5 | 153.6 | 190.0 | 213.4 | 317.1 | 394.2 | 490.2 | 609.6 | 758.0 |
| Inventories, % | 3.02 | 2.68 | 2.09 | 2.13 | 2 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
| Accounts Payable | 294.3 | 585.7 | 611.1 | 707.3 | 622.4 | 1,076.8 | 1,338.9 | 1,664.9 | 2,070.2 | 2,574.2 |
| Accounts Payable, % | 6.36 | 12.05 | 8.34 | 7.92 | 5.82 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 |
| Capital Expenditure | -285.9 | -2,415.9 | -917.3 | -772.4 | -853.0 | -2,261.1 | -2,811.6 | -3,496.1 | -4,347.3 | -5,405.7 |
| Capital Expenditure, % | -6.18 | -49.69 | -12.51 | -8.65 | -7.98 | -17 | -17 | -17 | -17 | -17 |
| Tax Rate, % | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 |
| EBITAT | 528.2 | -593.5 | 796.5 | 981.0 | 1,975.5 | 1,250.5 | 1,555.0 | 1,933.6 | 2,404.3 | 2,989.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -35.3 | -1,928.6 | 182.9 | 475.6 | 1,895.0 | -745.3 | -423.9 | -527.2 | -655.5 | -815.1 |
| WACC, % | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -2,548.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -831 | |||||||||
| Terminal Value | -15,348 | |||||||||
| Present Terminal Value | -10,732 | |||||||||
| Enterprise Value | -13,281 | |||||||||
| Net Debt | -3,013 | |||||||||
| Equity Value | -10,269 | |||||||||
| Diluted Shares Outstanding, MM | 62 | |||||||||
| Equity Value Per Share | -166.78 |
What You'll Receive
- Adjustable Forecast Parameters: Easily modify key assumptions (growth %, margins, WACC) to develop various scenarios.
- Comprehensive Data: Pre-loaded financial information for Jupiter Life Line Hospitals Limited (JLHLNS) to kickstart your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional Design: A sleek Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- Authentic Financial Data: Gain access to reliable historical performance and future forecasts for Jupiter Life Line Hospitals Limited (JLHLNS).
- Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear and informative charts and summaries to effectively display your valuation findings.
- Suitable for All Skill Levels: An intuitive design tailored for investors, CFOs, and consultants alike.
How It Operates
- Download the Template: Gain immediate access to the Excel-based JLHLNS DCF Calculator.
- Input Your Assumptions: Modify the highlighted cells in yellow for growth rates, WACC, profit margins, and more.
- Instant Calculations: The model promptly recalculates the intrinsic value of Jupiter Life Line Hospitals.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the findings to inform your investment choices or financial evaluations.
Why Choose Jupiter Life Line Hospitals Limited (JLHLNS) Services?
- Save Time: Get immediate access to comprehensive healthcare solutions without the hassle of lengthy processes.
- Enhance Accuracy: Our cutting-edge medical technology and data-driven approaches minimize errors in diagnostics and treatment.
- Completely Customizable: Tailor your healthcare experience to meet your unique needs and preferences.
- Easy to Understand: User-friendly interfaces and clear information ensure that you can easily interpret your healthcare options.
- Endorsed by Professionals: Trusted by medical experts who prioritize quality and patient-centric care.
Who Should Consider Using Jupiter Life Line Hospitals Limited (JLHLNS)?
- Health Care Students: Understand healthcare management principles and apply them to real-world scenarios.
- Researchers: Integrate advanced health models into academic studies or clinical research.
- Investors: Evaluate your own predictions and analyze the performance outcomes of Jupiter Life Line Hospitals Limited (JLHLNS).
- Health Analysts: Enhance your analysis with a comprehensive, customizable valuation model tailored for healthcare.
- Health Service Entrepreneurs: Discover how major healthcare providers like Jupiter Life Line Hospitals Limited (JLHLNS) are evaluated.
Contents of the JLHLNS Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Jupiter Life Line Hospitals Limited (JLHLNS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring key parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to aid in analysis.
- Key Ratios: Provides profitability, leverage, and efficiency ratios relevant to Jupiter Life Line Hospitals Limited (JLHLNS).
- Dashboard and Charts: A visual summary of valuation results and assumptions for straightforward 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.