|
The Karur Vysya Bank Limited (KARURVYSYA.NS) DCF Valuation
IN | Financial Services | Banks - Regional | 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
The Karur Vysya Bank Limited (KARURVYSYA.NS) Bundle
Evaluate The Karur Vysya Bank Limited's financial prospects like an expert! This (KARURVYSYANS) DCF Calculator provides pre-filled financial data along with the complete flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your predictions.
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 | 35,150.2 | 34,159.4 | 34,892.2 | 45,077.5 | 47,390.7 | 51,377.3 | 55,699.3 | 60,384.8 | 65,464.5 | 70,971.6 |
| Revenue Growth, % | 0 | -2.82 | 2.15 | 29.19 | 5.13 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 |
| EBITDA | .0 | .0 | 10,501.0 | 15,425.3 | .0 | 6,608.7 | 7,164.6 | 7,767.3 | 8,420.7 | 9,129.1 |
| EBITDA, % | 0 | 0 | 30.1 | 34.22 | 0 | 12.86 | 12.86 | 12.86 | 12.86 | 12.86 |
| Depreciation | 1,188.8 | 1,241.4 | 1,191.8 | 1,056.6 | 1,002.6 | 1,530.2 | 1,658.9 | 1,798.4 | 1,949.7 | 2,113.7 |
| Depreciation, % | 3.38 | 3.63 | 3.42 | 2.34 | 2.12 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 |
| EBIT | -1,188.8 | -1,241.4 | 9,309.2 | 14,368.6 | -1,002.6 | 5,078.5 | 5,505.7 | 5,968.9 | 6,471.0 | 7,015.3 |
| EBIT, % | -3.38 | -3.63 | 26.68 | 31.88 | -2.12 | 9.88 | 9.88 | 9.88 | 9.88 | 9.88 |
| Total Cash | 21,764.5 | 36,418.1 | 20,278.9 | 13,139.0 | 56,585.7 | 35,880.4 | 38,898.7 | 42,171.0 | 45,718.5 | 49,564.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -59,697.6 | -78,218.9 | -75,283.3 | .0 | .0 | -30,826.4 | -33,419.6 | -36,230.9 | -39,278.7 | -42,582.9 |
| Inventories, % | -169.84 | -228.98 | -215.76 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 1,764.6 | 1,565.0 | 1,462.2 | .0 | 5,132.8 | 2,530.1 | 2,743.0 | 2,973.7 | 3,223.9 | 3,495.1 |
| Accounts Payable, % | 5.02 | 4.58 | 4.19 | 0 | 10.83 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| Capital Expenditure | -1,349.9 | -765.6 | -586.1 | -622.2 | -981.0 | -1,152.0 | -1,249.0 | -1,354.0 | -1,467.9 | -1,591.4 |
| Capital Expenditure, % | -3.84 | -2.24 | -1.68 | -1.38 | -2.07 | -2.24 | -2.24 | -2.24 | -2.24 | -2.24 |
| Tax Rate, % | 23.59 | 23.59 | 23.59 | 23.59 | 23.59 | 23.59 | 23.59 | 23.59 | 23.59 | 23.59 |
| EBITAT | -1,026.5 | -834.9 | 6,732.7 | 11,060.9 | -766.1 | 3,852.7 | 4,176.8 | 4,528.2 | 4,909.1 | 5,322.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 60,274.6 | 17,962.6 | 4,300.0 | -65,250.2 | 4,388.3 | 32,454.6 | 7,392.8 | 8,014.7 | 8,688.9 | 9,419.8 |
| WACC, % | 26.34 | 22.15 | 23.26 | 24.28 | 24.16 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 42,047.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 9,608 | |||||||||
| Terminal Value | 43,595 | |||||||||
| Present Terminal Value | 14,847 | |||||||||
| Enterprise Value | 56,895 | |||||||||
| Net Debt | -56,586 | |||||||||
| Equity Value | 113,480 | |||||||||
| Diluted Shares Outstanding, MM | 804 | |||||||||
| Equity Value Per Share | 141.19 |
Benefits You Will Receive
- Adjustable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore different scenarios.
- Comprehensive Market Data: Includes pre-filled financial information for The Karur Vysya Bank Limited (KARURVYSYANS) to enhance your analysis.
- Automated DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
- Customizable and Professional Design: A refined Excel model that can be tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, verifying strategies, and increasing efficiency.
Key Features
- Comprehensive KARURVYSYANS Data: Includes detailed historical financials and future projections for The Karur Vysya Bank Limited.
- Fully Customizable Parameters: Tailor revenue growth, operating margins, cost of capital, tax rates, and capital investments to match your analysis.
- Dynamic Valuation Framework: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation possibilities.
- User-Friendly Interface: Intuitive and organized design suitable for both professionals and newcomers in finance.
How It Operates
- Download: Obtain the pre-prepared Excel file containing The Karur Vysya Bank Limited’s financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Instantly: The intrinsic value and NPV calculations refresh in real-time.
- Explore Scenarios: Develop various projections and evaluate outcomes immediately.
- Make Informed Decisions: Utilize the valuation results to shape your investment approach.
Why Opt for The Karur Vysya Bank Limited Calculator?
- Precision: Leveraging actual financial data from KARURVYSYANS ensures reliable results.
- Versatility: Tailored to allow users to easily experiment and adjust their inputs.
- Efficient: Eliminate the need to create a financial model from the ground up.
- Expert Quality: Crafted with the knowledge and accuracy expected at the CFO level.
- Intuitive: Simple to navigate, even for those new to financial modeling.
Who Can Benefit from The Karur Vysya Bank Limited (KARURVYSYANS)?
- Investors: Enhance your investment strategies with reliable banking solutions from a trusted institution.
- Financial Analysts: Access insightful financial products that streamline your analytical processes.
- Consultants: Leverage our banking services to create tailored solutions for your clients’ needs.
- Finance Enthusiasts: Explore a variety of financial services to expand your knowledge of banking operations.
- Educators and Students: Utilize our resources as a valuable tool for learning about finance and banking principles.
What the Template Includes
- Pre-Filled DCF Model: Financial data for The Karur Vysya Bank Limited (KARURVYSYANS) preloaded for immediate use.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Analyze profitability, leverage, and efficiency metrics for The Karur Vysya Bank Limited (KARURVYSYANS).
- Editable Inputs: Customize assumptions such as growth rates, profit margins, and CAPEX to suit your scenarios.
- Financial Statements: Access annual and quarterly reports for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes.
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.