|
Vedant Fashions Limited (MANYAVAR.NS) DCF Valuation
IN | Consumer Cyclical | Apparel - Retail | 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
Vedant Fashions Limited (MANYAVAR.NS) Bundle
Enhance your investment choices with the (MANYAVARNS) DCF Calculator! Explore genuine financial data for Vedant Fashions Limited, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (MANYAVARNS).
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 | 9,145.3 | 5,640.8 | 10,392.5 | 13,549.3 | 13,675.3 | 14,092.0 | 14,521.3 | 14,963.8 | 15,419.7 | 15,889.5 |
| Revenue Growth, % | 0 | -38.32 | 84.24 | 30.38 | 0.93008 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 |
| EBITDA | 4,300.1 | 3,031.9 | 5,455.0 | 7,110.9 | 7,277.6 | 7,298.5 | 7,520.9 | 7,750.0 | 7,986.1 | 8,229.5 |
| EBITDA, % | 47.02 | 53.75 | 52.49 | 52.48 | 53.22 | 51.79 | 51.79 | 51.79 | 51.79 | 51.79 |
| Depreciation | 824.6 | 955.3 | 943.6 | 1,037.8 | 1,348.5 | 1,481.1 | 1,526.3 | 1,572.8 | 1,620.7 | 1,670.1 |
| Depreciation, % | 9.02 | 16.94 | 9.08 | 7.66 | 9.86 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 |
| EBIT | 3,475.5 | 2,076.6 | 4,511.4 | 6,073.0 | 5,929.1 | 5,817.3 | 5,994.6 | 6,177.2 | 6,365.4 | 6,559.4 |
| EBIT, % | 38 | 36.81 | 43.41 | 44.82 | 43.36 | 41.28 | 41.28 | 41.28 | 41.28 | 41.28 |
| Total Cash | 3,844.2 | 4,747.4 | 4,318.1 | 6,444.0 | 6,259.9 | 7,358.3 | 7,582.5 | 7,813.5 | 8,051.6 | 8,296.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,992.6 | 3,663.0 | 4,166.8 | 4,749.3 | 5,645.2 | 6,342.0 | 6,535.3 | 6,734.4 | 6,939.6 | 7,151.0 |
| Account Receivables, % | 43.66 | 64.94 | 40.09 | 35.05 | 41.28 | 45 | 45 | 45 | 45 | 45 |
| Inventories | 1,208.6 | 1,012.4 | 1,430.0 | 1,736.5 | 1,386.3 | 1,913.0 | 1,971.3 | 2,031.4 | 2,093.2 | 2,157.0 |
| Inventories, % | 13.22 | 17.95 | 13.76 | 12.82 | 10.14 | 13.58 | 13.58 | 13.58 | 13.58 | 13.58 |
| Accounts Payable | 504.0 | 498.9 | 730.1 | 858.8 | 890.8 | 964.9 | 994.3 | 1,024.6 | 1,055.8 | 1,087.9 |
| Accounts Payable, % | 5.51 | 8.85 | 7.03 | 6.34 | 6.51 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 |
| Capital Expenditure | -284.4 | -125.0 | -22.6 | -44.8 | -40.2 | -173.8 | -179.1 | -184.6 | -190.2 | -196.0 |
| Capital Expenditure, % | -3.11 | -2.22 | -0.21746 | -0.33035 | -0.29411 | -1.23 | -1.23 | -1.23 | -1.23 | -1.23 |
| Tax Rate, % | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 |
| EBITAT | 2,637.3 | 1,517.1 | 3,358.5 | 4,525.5 | 4,477.8 | 4,344.7 | 4,477.1 | 4,613.5 | 4,754.1 | 4,898.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,519.6 | 2,868.1 | 3,589.3 | 4,758.4 | 5,272.3 | 4,502.6 | 5,602.1 | 5,772.8 | 5,948.7 | 6,129.9 |
| WACC, % | 5.36 | 5.35 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 23,806.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 6,375 | |||||||||
| Terminal Value | 469,801 | |||||||||
| Present Terminal Value | 361,907 | |||||||||
| Enterprise Value | 385,714 | |||||||||
| Net Debt | 4,227 | |||||||||
| Equity Value | 381,487 | |||||||||
| Diluted Shares Outstanding, MM | 243 | |||||||||
| Equity Value Per Share | 1,569.39 |
What You Will Receive
- Authentic MFL Financial Data: Pre-loaded with Vedant Fashions Limited's historical and forecasted data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch MFL's intrinsic value update in real-time as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Centric Design: Straightforward layout and clear guidelines suitable for all skill levels.
Key Features
- Real-Life MANYAVARNS Data: Pre-loaded with Vedant Fashions Limited's historical financial information and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, discount rates, tax liabilities, and capital expenditures.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value as per your customizable inputs.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- User-Friendly Interface: Clearly structured and designed for both industry professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring Vedant Fashions Limited's (MANYAVARNS) data.
- Step 2: Review the pre-filled sheets to grasp the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately view updated results, including Vedant Fashions Limited's (MANYAVARNS) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the outputs.
Why Opt for This Calculator for Vedant Fashions Limited (MANYAVARNS)?
- Precise Information: Utilize authentic financial data from Vedant Fashions for dependable valuation outcomes.
- Tailored Experience: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Ready-made calculations streamline your process, eliminating the need to start from scratch.
- Expert-Level Tool: Crafted for investors, analysts, and consultants in the fashion industry.
- Easy to Use: User-friendly interface and clear, step-by-step guidance cater to all skill levels.
Who Can Benefit from This Product?
- Investors: Assess the valuation of Vedant Fashions Limited (MANYAVARNS) before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and validate financial projections.
- Entrepreneurs: Understand the valuation methodologies applied to leading fashion companies like Vedant Fashions Limited.
- Consultants: Provide detailed valuation analyses and reports for clients in the fashion industry.
- Students and Educators: Utilize practical examples to learn and teach valuation strategies using real market data.
Contents of the Template
- Historical Data: Features Vedant Fashions Limited’s past financials and baseline projections.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of Vedant Fashions Limited (MANYAVARNS).
- WACC Sheet: Pre-structured calculations for the Weighted Average Cost of Capital.
- Edit-Friendly Inputs: Customize key variables such as growth rates, EBITDA %, and CAPEX forecasts.
- Quarterly and Annual Financial Statements: A thorough analysis of Vedant Fashions Limited’s financial performance.
- Interactive Dashboard: Visualize valuation outcomes and projections in an engaging manner.
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.