|
The South Indian Bank Limited (SOUTHBANK.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 South Indian Bank Limited (SOUTHBANK.NS) Bundle
Looking to assess the intrinsic value of The South Indian Bank Limited? Our (SOUTHBANKNS) DCF Calculator offers real-world data along with extensive customization features, enabling you to adjust forecasts and enhance your investment strategies.
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 | 30,262.5 | 34,006.7 | 31,766.7 | 38,234.5 | 48,465.7 | 54,875.9 | 62,133.9 | 70,351.8 | 79,656.7 | 90,192.2 |
| Revenue Growth, % | 0 | 12.37 | -6.59 | 20.36 | 26.76 | 13.23 | 13.23 | 13.23 | 13.23 | 13.23 |
| EBITDA | .0 | .0 | .0 | 13,341.8 | 16,192.2 | 7,496.5 | 8,488.0 | 9,610.6 | 10,881.8 | 12,321.0 |
| EBITDA, % | 0 | 0 | 0 | 34.89 | 33.41 | 13.66 | 13.66 | 13.66 | 13.66 | 13.66 |
| Depreciation | 777.0 | 826.5 | 840.2 | 874.9 | 903.5 | 1,294.6 | 1,465.8 | 1,659.7 | 1,879.2 | 2,127.7 |
| Depreciation, % | 2.57 | 2.43 | 2.64 | 2.29 | 1.86 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 |
| EBIT | -777.0 | -826.5 | -840.2 | 12,466.9 | 15,288.7 | 6,201.9 | 7,022.2 | 7,951.0 | 9,002.6 | 10,193.3 |
| EBIT, % | -2.57 | -2.43 | -2.64 | 32.61 | 31.55 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 |
| Total Cash | 80,667.6 | 100,076.7 | 113,943.2 | 70,804.9 | 19,203.1 | 48,249.3 | 54,630.8 | 61,856.4 | 70,037.6 | 79,300.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 54,927.7 | .0 | .0 | .0 | .0 | 10,975.2 | 12,426.8 | 14,070.4 | 15,931.3 | 18,038.4 |
| Account Receivables, % | 181.5 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 20 |
| Inventories | -50,951.3 | -95,976.9 | -122,121.7 | -82,121.3 | .0 | -43,900.7 | -49,707.1 | -56,281.4 | -63,725.3 | -72,153.8 |
| Inventories, % | -168.36 | -282.23 | -384.43 | -214.78 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 2,027.1 | 1,864.1 | 1,801.2 | 2,041.5 | 2,625.8 | 3,139.7 | 3,555.0 | 4,025.2 | 4,557.6 | 5,160.3 |
| Accounts Payable, % | 6.7 | 5.48 | 5.67 | 5.34 | 5.42 | 5.72 | 5.72 | 5.72 | 5.72 | 5.72 |
| Capital Expenditure | -836.1 | -812.7 | -1,018.9 | -1,127.0 | -1,821.7 | -1,653.6 | -1,872.3 | -2,119.9 | -2,400.3 | -2,717.8 |
| Capital Expenditure, % | -2.76 | -2.39 | -3.21 | -2.95 | -3.76 | -3.01 | -3.01 | -3.01 | -3.01 | -3.01 |
| Tax Rate, % | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
| EBITAT | -543.4 | -590.4 | 408.2 | 8,719.6 | 10,701.7 | 3,489.4 | 3,950.9 | 4,473.5 | 5,065.2 | 5,735.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,551.8 | 99,213.7 | 26,311.4 | -31,292.6 | -71,753.5 | 36,569.8 | 8,314.5 | 9,414.2 | 10,659.3 | 12,069.2 |
| WACC, % | 45.39 | 46.27 | 4.42 | 45.39 | 45.43 | 37.38 | 37.38 | 37.38 | 37.38 | 37.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 40,114.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 12,311 | |||||||||
| Terminal Value | 34,794 | |||||||||
| Present Terminal Value | 7,110 | |||||||||
| Enterprise Value | 47,224 | |||||||||
| Net Debt | -86,489 | |||||||||
| Equity Value | 133,713 | |||||||||
| Diluted Shares Outstanding, MM | 2,102 | |||||||||
| Equity Value Per Share | 63.61 |
What You Will Receive
- Adjustable Forecast Assumptions: Effortlessly modify key inputs (growth %, margins, WACC) to explore various scenarios.
- Real-Time Data: Financial information for The South Indian Bank Limited (SOUTHBANKNS) pre-loaded to facilitate your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value.
- Customizable and Professional Design: A refined Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Offers in-depth unlevered and levered DCF valuation models tailored for The South Indian Bank Limited (SOUTHBANKNS).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for The South Indian Bank Limited (SOUTHBANKNS).
- Data Dashboard and Charts: Visual representations provide a clear summary of essential valuation metrics for straightforward analysis.
How It Works
- Download: Get the pre-prepared Excel file containing financial data for The South Indian Bank Limited (SOUTHBANKNS).
- Customize: Modify projections, including revenue growth, EBITDA percentage, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Accurate Financial Data: Comprehensive historical and projected financial information for The South Indian Bank Limited (SOUTHBANKNS) preloaded for precision.
- Flexible Scenario Analysis: Easily explore various forecasts and assumptions to test different outcomes.
- Intuitive Results: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Simplified step-by-step guidance to walk you through every aspect of the calculation process.
Who Can Benefit from Our Services?
- Individual Investors: Make informed choices regarding the purchase or sale of South Indian Bank Limited (SOUTHBANKNS) shares.
- Financial Analysts: Enhance valuation methodologies using our ready-to-apply financial models.
- Consultants: Provide clients with expert valuation insights efficiently and accurately.
- Business Owners: Gain an understanding of how major banks like South Indian Bank Limited (SOUTHBANKNS) are valued to inform your own business strategy.
- Finance Students: Acquire valuation skills through practical exercises with real-world data and case studies.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for The South Indian Bank Limited (SOUTHBANKNS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models displaying intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate detailed analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios relevant to The South Indian Bank Limited (SOUTHBANKNS).
- Dashboard and Charts: Visual representations 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.