|
BASF India Limited (BASF.NS) Avaliação DCF
IN | Basic Materials | Chemicals - Specialty | NSE
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
BASF India Limited (BASF.NS) Bundle
Simplifique sua análise e melhore a precisão com a calculadora DCF (BASFNS)! Utilizando dados reais da BASF India Limited e suposições personalizáveis, essa ferramenta o capacita a prever, avaliar e avaliar a BASF India Limited como um investidor experiente.
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 | 75,294.3 | 95,431.8 | 130,822.3 | 136,284.2 | 137,674.8 | 161,432.3 | 189,289.5 | 221,953.8 | 260,254.8 | 305,165.0 |
| Revenue Growth, % | 0 | 26.75 | 37.08 | 4.18 | 1.02 | 17.26 | 17.26 | 17.26 | 17.26 | 17.26 |
| EBITDA | 2,563.4 | 10,425.5 | 9,499.1 | 7,393.9 | 9,655.8 | 10,986.8 | 12,882.7 | 15,105.7 | 17,712.4 | 20,768.9 |
| EBITDA, % | 3.4 | 10.92 | 7.26 | 5.43 | 7.01 | 6.81 | 6.81 | 6.81 | 6.81 | 6.81 |
| Depreciation | 1,808.6 | 1,739.2 | 1,705.7 | 1,820.8 | 1,912.1 | 2,664.7 | 3,124.5 | 3,663.7 | 4,295.9 | 5,037.2 |
| Depreciation, % | 2.4 | 1.82 | 1.3 | 1.34 | 1.39 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
| EBIT | 754.8 | 8,686.3 | 7,793.4 | 5,573.1 | 7,743.7 | 8,322.1 | 9,758.2 | 11,442.1 | 13,416.5 | 15,731.7 |
| EBIT, % | 1 | 9.1 | 5.96 | 4.09 | 5.62 | 5.16 | 5.16 | 5.16 | 5.16 | 5.16 |
| Total Cash | 804.8 | 1,726.2 | 1,256.3 | 4,428.6 | 6,218.9 | 3,746.7 | 4,393.3 | 5,151.4 | 6,040.3 | 7,082.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14,210.2 | 20,592.1 | 26,213.1 | 23,445.3 | 25,219.3 | 30,998.0 | 36,347.0 | 42,619.2 | 49,973.7 | 58,597.3 |
| Account Receivables, % | 18.87 | 21.58 | 20.04 | 17.2 | 18.32 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 |
| Inventories | 14,962.0 | 15,363.9 | 19,426.2 | 22,172.2 | 21,160.5 | 26,623.1 | 31,217.3 | 36,604.2 | 42,920.7 | 50,327.2 |
| Inventories, % | 19.87 | 16.1 | 14.85 | 16.27 | 15.37 | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 |
| Accounts Payable | 22,163.1 | 26,718.6 | 33,157.1 | 33,729.6 | 35,480.1 | 43,037.4 | 50,464.0 | 59,172.2 | 69,383.1 | 81,356.0 |
| Accounts Payable, % | 29.44 | 28 | 25.35 | 24.75 | 25.77 | 26.66 | 26.66 | 26.66 | 26.66 | 26.66 |
| Capital Expenditure | -620.8 | -678.2 | -1,302.2 | -916.3 | -1,009.3 | -1,270.8 | -1,490.1 | -1,747.2 | -2,048.7 | -2,402.3 |
| Capital Expenditure, % | -0.8245 | -0.71066 | -0.9954 | -0.67234 | -0.7331 | -0.7872 | -0.7872 | -0.7872 | -0.7872 | -0.7872 |
| Tax Rate, % | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 |
| EBITAT | 3,712.3 | 5,714.7 | 6,100.4 | 4,132.0 | 5,747.7 | 6,531.7 | 7,658.9 | 8,980.5 | 10,530.2 | 12,347.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,109.0 | 4,547.4 | 3,259.1 | 5,630.8 | 7,638.7 | 4,241.6 | 6,776.7 | 7,946.1 | 9,317.3 | 10,925.1 |
| WACC, % | 6.2 | 6.17 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 32,066.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 11,144 | |||||||||
| Terminal Value | 266,496 | |||||||||
| Present Terminal Value | 197,445 | |||||||||
| Enterprise Value | 229,512 | |||||||||
| Net Debt | -4,658 | |||||||||
| Equity Value | 234,170 | |||||||||
| Diluted Shares Outstanding, MM | 43 | |||||||||
| Equity Value Per Share | 5,409.96 |
What You Will Receive
- Authentic BASF Financial Data: Pre-populated with BASF India Limited’s historical and anticipated figures for detailed analysis.
- Completely Customizable Template: Easily adjust crucial inputs such as revenue growth, WACC, and EBITDA %.
- Real-Time Calculations: Instantly observe updates to BASF’s intrinsic value based on your adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants in pursuit of accurate DCF results.
- User-Friendly Interface: Simple layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive BASF Financials: Access reliable pre-loaded historical data and future estimates for BASF India Limited (BASFNS).
- Tailored Forecast Assumptions: Modify highlighted fields such as WACC, growth rates, and profit margins easily.
- Automated Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear, engaging charts and summaries to help visualize your valuation insights.
- Designed for All Skill Levels: An intuitive layout crafted for investors, CFOs, and consultants alike.
How It Operates
- Download: Obtain the comprehensive Excel file featuring BASF India Limited's (BASFNS) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Intrinsic value and NPV calculations refresh in real-time for accurate insights.
- Test Scenarios: Generate various forecasts and evaluate results promptly.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose This Calculator for BASF India Limited (BASFNS)?
- Reliable Data: Current BASF financials provide trustworthy valuation insights.
- Customizable Options: Tailor key variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you the hassle of starting from the beginning.
- Professional-Quality Tool: Ideal for investors, analysts, and consultants focused on BASF India Limited.
- Easy to Use: User-friendly design and clear step-by-step guidance make it accessible for everyone.
Who Can Benefit from This Product?
- Individual Investors: Make informed choices regarding the purchase or sale of BASF India Limited (BASFNS) shares.
- Financial Analysts: Enhance valuation processes with pre-built financial models tailored for BASF India Limited (BASFNS).
- Consultants: Provide clients with precise valuation insights related to BASF India Limited (BASFNS) efficiently.
- Business Owners: Gain insights into how prominent companies like BASF India Limited (BASFNS) are valued to inform your strategic decisions.
- Finance Students: Acquire valuation skills using practical data and examples from BASF India Limited (BASFNS).
Contents of the Template
- Pre-Filled DCF Model: BASF India's financial data ready for immediate application.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess BASF India's profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions like growth rates, margins, and CAPEX as needed for your analysis.
- Financial Statements: Annual and quarterly reports to aid in in-depth assessment.
- Interactive Dashboard: Effortlessly visualize essential 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.