|
SKF India Limited (SKFINDIA.NS) DCF Valuation
IN | Industrials | Manufacturing - Tools & Accessories | 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
SKF India Limited (SKFINDIA.NS) Bundle
Gain mastery over your SKF India Limited (SKFINDIANS) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with accurate (SKFINDIANS) data, enabling you to adjust forecasts and assumptions to determine the intrinsic value of SKF India Limited with utmost precision.
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 | 28,254.6 | 26,608.7 | 36,508.5 | 43,049.2 | 45,701.3 | 52,037.3 | 59,251.8 | 67,466.5 | 76,820.0 | 87,470.4 |
| Revenue Growth, % | 0 | -5.83 | 37.21 | 17.92 | 6.16 | 13.86 | 13.86 | 13.86 | 13.86 | 13.86 |
| EBITDA | 4,527.2 | 4,557.2 | 5,893.9 | 8,003.8 | 8,106.0 | 8,911.1 | 10,146.6 | 11,553.3 | 13,155.1 | 14,978.9 |
| EBITDA, % | 16.02 | 17.13 | 16.14 | 18.59 | 17.74 | 17.12 | 17.12 | 17.12 | 17.12 | 17.12 |
| Depreciation | 564.7 | 573.0 | 563.5 | 659.4 | 736.0 | 919.8 | 1,047.3 | 1,192.5 | 1,357.8 | 1,546.1 |
| Depreciation, % | 2 | 2.15 | 1.54 | 1.53 | 1.61 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 |
| EBIT | 3,962.5 | 3,984.2 | 5,330.4 | 7,344.4 | 7,370.0 | 7,991.4 | 9,099.3 | 10,360.8 | 11,797.2 | 13,432.8 |
| EBIT, % | 14.02 | 14.97 | 14.6 | 17.06 | 16.13 | 15.36 | 15.36 | 15.36 | 15.36 | 15.36 |
| Total Cash | 8,134.3 | 4,975.9 | 3,994.2 | 9,848.7 | 12,175.1 | 11,234.7 | 12,792.3 | 14,565.8 | 16,585.2 | 18,884.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5,269.4 | 5,834.4 | 7,742.2 | 7,241.9 | 7,513.3 | 9,891.8 | 11,263.2 | 12,824.7 | 14,602.8 | 16,627.3 |
| Account Receivables, % | 18.65 | 21.93 | 21.21 | 16.82 | 16.44 | 19.01 | 19.01 | 19.01 | 19.01 | 19.01 |
| Inventories | 4,517.8 | 4,680.0 | 6,768.2 | 6,860.3 | 6,918.9 | 8,658.2 | 9,858.5 | 11,225.3 | 12,781.6 | 14,553.7 |
| Inventories, % | 15.99 | 17.59 | 18.54 | 15.94 | 15.14 | 16.64 | 16.64 | 16.64 | 16.64 | 16.64 |
| Accounts Payable | 4,120.1 | 2,508.0 | 1,606.0 | 2,444.3 | 3,863.0 | 4,427.0 | 5,040.8 | 5,739.7 | 6,535.4 | 7,441.5 |
| Accounts Payable, % | 14.58 | 9.43 | 4.4 | 5.68 | 8.45 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 |
| Capital Expenditure | -953.0 | -735.8 | -916.3 | -1,067.1 | -1,303.9 | -1,455.0 | -1,656.7 | -1,886.3 | -2,147.9 | -2,445.6 |
| Capital Expenditure, % | -3.37 | -2.77 | -2.51 | -2.48 | -2.85 | -2.8 | -2.8 | -2.8 | -2.8 | -2.8 |
| Tax Rate, % | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 |
| EBITAT | 2,960.7 | 2,992.9 | 3,965.1 | 5,259.6 | 5,527.1 | 5,926.9 | 6,748.6 | 7,684.3 | 8,749.6 | 9,962.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,094.7 | 490.8 | -1,285.7 | 6,098.4 | 6,047.9 | 1,838.0 | 4,181.2 | 4,760.9 | 5,421.0 | 6,172.6 |
| WACC, % | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 18,049.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 6,419 | |||||||||
| Terminal Value | 252,548 | |||||||||
| Present Terminal Value | 183,968 | |||||||||
| Enterprise Value | 202,017 | |||||||||
| Net Debt | -12,057 | |||||||||
| Equity Value | 214,074 | |||||||||
| Diluted Shares Outstanding, MM | 49 | |||||||||
| Equity Value Per Share | 4,330.15 |
What You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Insights: SKF India Limited’s financial data pre-loaded to accelerate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model tailored to fit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Authentic SKFINDIANS Data: Comes pre-loaded with SKF India Limited's historical financial records and future projections.
- Completely Customizable Inputs: Modify revenue growth, profit margins, cost of capital, tax rates, and capital investments as needed.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your specified parameters.
- Scenario Analysis: Develop multiple forecasting scenarios to examine varying valuation results.
- Intuitive User Interface: Easy to navigate, structured for both seasoned professionals and newcomers.
How It Functions
- Download: Obtain the pre-configured Excel file containing SKF India Limited's (SKFINDIANS) financial information.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC according to your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time to reflect changes.
- Test Scenarios: Generate various projections and evaluate outcomes instantly.
- Make Decisions: Rely on the valuation results to inform your investment strategy for SKF India Limited (SKFINDIANS).
Why Select This Calculator for SKF India Limited (SKFINDIANS)?
- Reliable Data: Access authentic SKF India financials for dependable valuation outcomes.
- Tailored Settings: Modify essential metrics such as growth rates, WACC, and tax rates to fit your forecasts.
- Efficiency Boost: Ready-to-use calculations save you the hassle of building from the ground up.
- Professional-Quality Tool: Crafted specifically for investors, analysts, and consultants.
- Intuitive Design: User-friendly interface and clear instructions ensure accessibility for everyone.
Who Should Utilize This Product?
- Investors: Accurately assess the fair value of SKF India Limited (SKFINDIANS) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to SKF India Limited (SKFINDIANS).
- Consultants: Efficiently customize the template for valuation reports tailored to clients interested in SKF India Limited (SKFINDIANS).
- Entrepreneurs: Gain valuable insights into financial modeling practices employed by leading companies, including SKF India Limited (SKFINDIANS).
- Educators: Use it as an educational resource to illustrate valuation methodologies relevant to SKF India Limited (SKFINDIANS).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for SKF India Limited (SKFINDIANS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), incorporating parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models demonstrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to aid in analysis.
- Key Ratios: Features profitability, leverage, and efficiency ratios specific to SKF India Limited (SKFINDIANS).
- Dashboard and Charts: Visual summaries of valuation outputs and assumptions for straightforward result 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.