|
Bharti Hexacom Limited (Bhartihexa.ns) DCF Avaliação |
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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Bharti Hexacom Limited (BHARTIHEXA.NS) Bundle
Avalie as perspectivas financeiras do Bharti Hexacom Limited como um especialista! Essa calculadora DCF (Bhartihexans) fornece dados financeiros pré-preenchidos, juntamente com a flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições críticas para se alinhar às suas projeções.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46,023.0 | 54,052.0 | 65,790.0 | 70,888.0 | 85,479.0 | 99,902.3 | 116,759.2 | 136,460.5 | 159,486.1 | 186,397.0 |
| Revenue Growth, % | 0 | 17.45 | 21.72 | 7.75 | 20.58 | 16.87 | 16.87 | 16.87 | 16.87 | 16.87 |
| EBITDA | 7,449.0 | 18,845.0 | 28,597.0 | 31,044.0 | 43,790.0 | 37,870.8 | 44,260.9 | 51,729.2 | 60,457.7 | 70,659.0 |
| EBITDA, % | 16.19 | 34.86 | 43.47 | 43.79 | 51.23 | 37.91 | 37.91 | 37.91 | 37.91 | 37.91 |
| Depreciation | 12,852.0 | 14,410.0 | 15,533.0 | 13,532.0 | 20,945.0 | 24,333.6 | 28,439.5 | 33,238.2 | 38,846.7 | 45,401.5 |
| Depreciation, % | 27.93 | 26.66 | 23.61 | 19.09 | 24.5 | 24.36 | 24.36 | 24.36 | 24.36 | 24.36 |
| EBIT | -5,403.0 | 4,435.0 | 13,064.0 | 17,512.0 | 22,845.0 | 13,537.2 | 15,821.3 | 18,491.0 | 21,611.0 | 25,257.5 |
| EBIT, % | -11.74 | 8.21 | 19.86 | 24.7 | 26.73 | 13.55 | 13.55 | 13.55 | 13.55 | 13.55 |
| Total Cash | 7,404.0 | 9,086.0 | 19,323.0 | 2,774.0 | 1,109.0 | 13,482.5 | 15,757.5 | 18,416.4 | 21,523.8 | 25,155.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,607.0 | 21,248.0 | 1,843.0 | 4,886.0 | 1,083.0 | 10,742.1 | 12,554.6 | 14,673.0 | 17,148.9 | 20,042.5 |
| Account Receivables, % | 3.49 | 39.31 | 2.8 | 6.89 | 1.27 | 10.75 | 10.75 | 10.75 | 10.75 | 10.75 |
| Inventories | .0 | .0 | 7,805.0 | .0 | .0 | 2,370.4 | 2,770.3 | 3,237.8 | 3,784.1 | 4,422.6 |
| Inventories, % | 0 | 0 | 11.86 | 0 | 0 | 2.37 | 2.37 | 2.37 | 2.37 | 2.37 |
| Accounts Payable | 22,240.0 | 14,952.0 | 14,406.0 | 14,848.0 | 15,860.0 | 27,449.7 | 32,081.4 | 37,494.7 | 43,821.3 | 51,215.5 |
| Accounts Payable, % | 48.32 | 27.66 | 21.9 | 20.95 | 18.55 | 27.48 | 27.48 | 27.48 | 27.48 | 27.48 |
| Capital Expenditure | -14,578.0 | -13,487.0 | -9,448.0 | -20,583.0 | -14,694.0 | -23,420.0 | -27,371.7 | -31,990.3 | -37,388.1 | -43,696.8 |
| Capital Expenditure, % | -31.68 | -24.95 | -14.36 | -29.04 | -17.19 | -23.44 | -23.44 | -23.44 | -23.44 | -23.44 |
| Tax Rate, % | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 |
| EBITAT | -5,647.7 | 4,033.9 | 9,777.5 | 9,566.8 | 18,864.0 | 10,911.1 | 12,752.1 | 14,903.9 | 17,418.7 | 20,357.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 13,259.3 | -21,972.1 | 26,916.5 | 7,719.8 | 29,930.0 | 11,385.0 | 16,239.1 | 18,979.2 | 22,181.7 | 25,924.5 |
| WACC, % | 10.22 | 10.15 | 10.03 | 9.88 | 10.09 | 10.07 | 10.07 | 10.07 | 10.07 | 10.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 69,129.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 26,443 | |||||||||
| Terminal Value | 327,508 | |||||||||
| Present Terminal Value | 202,674 | |||||||||
| Enterprise Value | 271,803 | |||||||||
| Net Debt | 73,158 | |||||||||
| Equity Value | 198,645 | |||||||||
| Diluted Shares Outstanding, MM | 500 | |||||||||
| Equity Value Per Share | 397.26 |
What You Will Receive
- Authentic BHARTIHEXANS Financial Data: Pre-loaded with historical and forecasted information for in-depth analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness automatic updates to BHARTIHEXANS's intrinsic value based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF valuations.
- Intuitive Design: A straightforward layout and clear guidance suitable for users of all experience levels.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Bharti Hexacom Limited (BHARTIHEXANS).
- WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for customizable inputs.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Bharti Hexacom Limited (BHARTIHEXANS).
- Visual Dashboard and Charts: Graphical outputs that present key valuation metrics for straightforward analysis.
How It Functions
- 1. Access the Template: Download and open the Excel file featuring Bharti Hexacom Limited’s preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Experiment with Scenarios: Evaluate various forecasts to explore different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to inform your decision-making.
Why Opt for the Bharti Hexacom Limited (BHARTIHEXANS) Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses consolidated in a single tool.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes Bharti Hexacom’s intrinsic value and Net Present Value.
- Ready-to-Use Data: Comes equipped with historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for analyzing their portfolios.
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic planning within the organization.
- Financial Consultants and Advisors: Offer clients precise valuation insights regarding Bharti Hexacom Limited (BHARTIHEXANS) stock.
- Academics and Students: Utilize real-world data to enhance learning and practice in financial modeling disciplines.
- Technology Analysts: Gain insights into market valuations of telecom companies like Bharti Hexacom Limited (BHARTIHEXANS).
Contents of the Template
- Historical Data: Features Bharti Hexacom Limited’s (BHARTIHEXANS) past financials and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Bharti Hexacom Limited.
- WACC Sheet: Built-in calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust key parameters such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Bharti Hexacom Limited’s financial performance.
- Interactive Dashboard: Dynamic visualization of valuation results and forecasts.
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.