|
Siemens Limited (SIEMENS.NS) DCF Valuation
IN | Industrials | Industrial - Machinery | 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
Siemens Limited (SIEMENS.NS) Bundle
Designed for accuracy, our Siemens Limited (SIEMENSNS) DCF Calculator empowers you to evaluate the valuation of Siemens Limited using real-world financial data, offering comprehensive flexibility to modify all essential parameters for improved projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96,606.0 | 134,226.0 | 158,738.0 | 195,538.0 | 219,827.0 | 270,831.2 | 333,669.4 | 411,087.3 | 506,467.7 | 623,978.1 |
| Revenue Growth, % | 0 | 38.94 | 18.26 | 23.18 | 12.42 | 23.2 | 23.2 | 23.2 | 23.2 | 23.2 |
| EBITDA | 12,506.0 | 17,404.0 | 20,963.0 | 30,230.0 | 40,299.0 | 39,492.4 | 48,655.4 | 59,944.5 | 73,852.8 | 90,988.1 |
| EBITDA, % | 12.95 | 12.97 | 13.21 | 15.46 | 18.33 | 14.58 | 14.58 | 14.58 | 14.58 | 14.58 |
| Depreciation | 1,912.0 | 2,951.0 | 3,171.0 | 3,208.0 | 3,302.0 | 5,047.2 | 6,218.3 | 7,661.0 | 9,438.6 | 11,628.5 |
| Depreciation, % | 1.98 | 2.2 | 2 | 1.64 | 1.5 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 |
| EBIT | 10,594.0 | 14,453.0 | 17,792.0 | 27,022.0 | 36,997.0 | 34,445.2 | 42,437.2 | 52,283.4 | 64,414.2 | 79,359.6 |
| EBIT, % | 10.97 | 10.77 | 11.21 | 13.82 | 16.83 | 12.72 | 12.72 | 12.72 | 12.72 | 12.72 |
| Total Cash | 58,491.0 | 52,507.0 | 66,703.0 | 76,935.0 | 95,492.0 | 121,587.0 | 149,797.5 | 184,553.5 | 227,373.6 | 280,128.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 44,702.0 | 50,150.0 | -192.0 | 64,248.0 | .0 | 63,033.8 | 77,658.8 | 95,677.2 | 117,876.2 | 145,225.8 |
| Account Receivables, % | 46.27 | 37.36 | -0.12095 | 32.86 | 0 | 23.27 | 23.27 | 23.27 | 23.27 | 23.27 |
| Inventories | 11,152.0 | 17,969.0 | 21,650.0 | 25,052.0 | 26,305.0 | 34,313.1 | 42,274.4 | 52,083.0 | 64,167.2 | 79,055.3 |
| Inventories, % | 11.54 | 13.39 | 13.64 | 12.81 | 11.97 | 12.67 | 12.67 | 12.67 | 12.67 | 12.67 |
| Accounts Payable | 27,871.0 | 36,715.0 | 40,401.0 | 42,368.0 | 47,004.0 | 67,547.7 | 83,220.0 | 102,528.7 | 126,317.4 | 155,625.6 |
| Accounts Payable, % | 28.85 | 27.35 | 25.45 | 21.67 | 21.38 | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 |
| Capital Expenditure | -180.0 | -1,177.0 | -1,560.0 | -2,020.0 | -3,423.0 | -2,511.2 | -3,093.9 | -3,811.7 | -4,696.1 | -5,785.7 |
| Capital Expenditure, % | -0.18632 | -0.87688 | -0.98275 | -1.03 | -1.56 | -0.92723 | -0.92723 | -0.92723 | -0.92723 | -0.92723 |
| Tax Rate, % | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 |
| EBITAT | 7,852.8 | 11,081.8 | 16,037.4 | 20,073.3 | 27,617.6 | 26,858.4 | 33,090.0 | 40,767.6 | 50,226.4 | 61,880.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -18,398.2 | 9,434.8 | 67,995.4 | -44,613.7 | 95,127.6 | -21,103.9 | 29,300.4 | 36,098.7 | 44,474.3 | 54,793.2 |
| WACC, % | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 107,500.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 56,985 | |||||||||
| Terminal Value | 1,781,760 | |||||||||
| Present Terminal Value | 1,258,667 | |||||||||
| Enterprise Value | 1,366,168 | |||||||||
| Net Debt | -15,565 | |||||||||
| Equity Value | 1,381,733 | |||||||||
| Diluted Shares Outstanding, MM | 356 | |||||||||
| Equity Value Per Share | 3,879.96 |
What You Will Receive
- Accurate SIEMENSNS Financial Data: Pre-loaded with Siemens Limited's historical and forecasted data for thorough analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch the intrinsic value of Siemens Limited update in real time as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants seeking reliable DCF outcomes.
- Intuitive Design: Straightforward layout with clear instructions suitable for users of all experience levels.
Key Features
- 🔍 Real-Life SIEMENSNS Financials: Pre-loaded historical and projected data for Siemens Limited.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate Siemens’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Siemens’ valuation immediately after making any adjustments.
- Scenario Analysis: Evaluate and contrast outcomes for different financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled Siemens Limited (SIEMENSNS) data (historical and projected).
- Step 3: Modify key assumptions (yellow cells) based on your insights.
- Step 4: Observe automatic recalculations for Siemens Limited's (SIEMENSNS) intrinsic value.
- Step 5: Utilize the results for investment decisions or reporting purposes.
Why Opt for Siemens Limited (SIEMENSNS) Calculator?
- Time Efficient: Start using it immediately without building a DCF model from scratch.
- Enhanced Accuracy: Dependable financial data and calculations minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- Simple to Understand: Intuitive charts and outcomes facilitate easy analysis of results.
- Preferred by Professionals: Crafted for those who prioritize precision and user-friendliness.
Who Can Benefit from This Product?
- Investors: Accurately assess Siemens Limited’s fair value prior to making investment choices.
- CFOs: Utilize a high-caliber DCF model for effective financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into the financial modeling practices of leading corporations.
- Educators: Employ it as a teaching resource to illustrate valuation techniques.
Contents of the Siemens Template
- Pre-Filled Data: Contains Siemens Limited's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC with custom inputs.
- Key Financial Ratios: Evaluate Siemens' profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual charts and tables summarizing essential valuation 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.