|
Campus Activewear Limited (campus.NS) Avaliação DCF
IN | Consumer Cyclical | Apparel - Footwear & Accessories | 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
Campus Activewear Limited (CAMPUS.NS) Bundle
Seja você um investidor ou analista, esta calculadora DCF (campuss) serve como sua ferramenta essencial para uma avaliação precisa. Com dados reais do Campus Activewear Limited pré -carregados, você pode ajustar as previsões e observar instantaneamente os efeitos.
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 | 7,320.4 | 7,112.8 | 11,941.8 | 14,842.5 | 14,482.9 | 17,630.1 | 21,461.3 | 26,124.9 | 31,802.1 | 38,712.8 |
| Revenue Growth, % | 0 | -2.84 | 67.89 | 24.29 | -2.42 | 21.73 | 21.73 | 21.73 | 21.73 | 21.73 |
| EBITDA | 1,373.2 | 1,191.2 | 2,443.7 | 2,563.3 | 2,150.7 | 3,106.0 | 3,781.0 | 4,602.6 | 5,602.8 | 6,820.3 |
| EBITDA, % | 18.76 | 16.75 | 20.46 | 17.27 | 14.85 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 |
| Depreciation | 230.7 | 327.1 | 530.4 | 710.4 | 721.1 | 774.2 | 942.4 | 1,147.2 | 1,396.5 | 1,700.0 |
| Depreciation, % | 3.15 | 4.6 | 4.44 | 4.79 | 4.98 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 |
| EBIT | 1,142.6 | 864.1 | 1,913.3 | 1,852.9 | 1,429.6 | 2,331.8 | 2,838.6 | 3,455.4 | 4,206.3 | 5,120.4 |
| EBIT, % | 15.61 | 12.15 | 16.02 | 12.48 | 9.87 | 13.23 | 13.23 | 13.23 | 13.23 | 13.23 |
| Total Cash | 602.9 | 12.1 | 3.5 | 239.9 | 549.8 | 488.2 | 594.3 | 723.5 | 880.7 | 1,072.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,443.2 | 982.0 | 1,336.8 | 1,774.4 | 1,184.8 | 2,286.6 | 2,783.5 | 3,388.4 | 4,124.7 | 5,021.1 |
| Account Receivables, % | 19.71 | 13.81 | 11.19 | 11.96 | 8.18 | 12.97 | 12.97 | 12.97 | 12.97 | 12.97 |
| Inventories | 1,699.1 | 2,025.0 | 3,542.8 | 4,489.7 | 3,962.7 | 4,899.7 | 5,964.4 | 7,260.5 | 8,838.3 | 10,758.9 |
| Inventories, % | 23.21 | 28.47 | 29.67 | 30.25 | 27.36 | 27.79 | 27.79 | 27.79 | 27.79 | 27.79 |
| Accounts Payable | 1,228.4 | 1,708.6 | 1,965.5 | 2,143.5 | 2,001.9 | 3,015.7 | 3,671.0 | 4,468.7 | 5,439.8 | 6,621.9 |
| Accounts Payable, % | 16.78 | 24.02 | 16.46 | 14.44 | 13.82 | 17.11 | 17.11 | 17.11 | 17.11 | 17.11 |
| Capital Expenditure | -1,098.4 | -555.6 | -342.8 | -686.8 | -453.0 | -1,179.1 | -1,435.4 | -1,747.3 | -2,127.0 | -2,589.2 |
| Capital Expenditure, % | -15 | -7.81 | -2.87 | -4.63 | -3.13 | -6.69 | -6.69 | -6.69 | -6.69 | -6.69 |
| Tax Rate, % | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 |
| EBITAT | 712.7 | 332.0 | 1,209.4 | 1,386.1 | 1,065.3 | 1,461.3 | 1,778.8 | 2,165.4 | 2,635.9 | 3,208.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,068.9 | 719.0 | -218.8 | 203.1 | 2,308.4 | 31.3 | 379.6 | 462.1 | 562.5 | 684.7 |
| WACC, % | 5.37 | 5.31 | 5.38 | 5.41 | 5.41 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,749.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 712 | |||||||||
| Terminal Value | 51,779 | |||||||||
| Present Terminal Value | 39,853 | |||||||||
| Enterprise Value | 41,603 | |||||||||
| Net Debt | 1,563 | |||||||||
| Equity Value | 40,040 | |||||||||
| Diluted Shares Outstanding, MM | 305 | |||||||||
| Equity Value Per Share | 131.17 |
Benefits You Will Receive
- Pre-Loaded Financial Model: Campus Activewear Limited’s actual data enables accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial factors.
- Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
- Professional-Grade Template: A polished Excel workbook crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Campus Activewear Limited (CAMPUSNS).
- 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 according to your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Campus Activewear Limited (CAMPUSNS).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Functions
- Download: Obtain the pre-prepared Excel file containing Campus Activewear Limited’s financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy for Campus Activewear Limited (CAMPUSNS).
Why Opt for This Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio evaluations in a single tool.
- Tailored Inputs: Modify the yellow-highlighted fields to explore various scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Campus Activewear Limited (CAMPUSNS).
- Preloaded Information: Access historical and projected data for reliable starting points.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Should Use This Product?
- Individual Investors: Make informed decisions regarding the purchase or sale of Campus Activewear Limited (CAMPUSNS) shares.
- Financial Analysts: Enhance valuation efficiency with ready-to-use financial models tailored for Campus Activewear Limited (CAMPUSNS).
- Consultants: Provide clients with expert valuation insights on Campus Activewear Limited (CAMPUSNS) quickly and accurately.
- Business Owners: Gain an understanding of how major companies like Campus Activewear Limited (CAMPUSNS) are valued to inform your own strategic decisions.
- Finance Students: Acquire practical knowledge of valuation techniques using real-world examples and data, specifically related to Campus Activewear Limited (CAMPUSNS).
Contents of the Template
- Pre-Filled Data: Features Campus Activewear Limited’s historical financial performance and projections.
- Discounted Cash Flow Model: An editable DCF valuation model complete with automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet designed for WACC calculations based on user-defined inputs.
- Key Financial Ratios: Evaluate Campus Activewear Limited’s profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax percentages.
- Clear Dashboard: Visuals and tables that present a summary of 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.