|
Choice International Limited (ChoiceIn.NS) Avaliação DCF
IN | Financial Services | Financial - Capital Markets | 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
Choice International Limited (CHOICEIN.NS) Bundle
Simplifique a Avaliação da Choice International Limited (ChoiceInns) com esta calculadora DCF personalizável! Com dados financeiros da Real Choice International Limited (ChoiceInns) e insumos de previsão ajustáveis, você pode testar vários cenários e determinar o valor justo da Choice International Limited (ChoiceInns) em apenas alguns minutos.
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 | 1,206.2 | 1,679.6 | 2,639.2 | 3,850.7 | 7,506.8 | 11,958.9 | 19,051.3 | 30,350.0 | 48,349.6 | 77,024.2 |
| Revenue Growth, % | 0 | 39.24 | 57.13 | 45.91 | 94.95 | 59.31 | 59.31 | 59.31 | 59.31 | 59.31 |
| EBITDA | 392.0 | 422.2 | 935.5 | 1,086.7 | 2,305.8 | 3,635.8 | 5,792.1 | 9,227.2 | 14,699.6 | 23,417.4 |
| EBITDA, % | 32.5 | 25.13 | 35.45 | 28.22 | 30.72 | 30.4 | 30.4 | 30.4 | 30.4 | 30.4 |
| Depreciation | 968.7 | 1,154.6 | 1,961.6 | 2,840.4 | 66.0 | 7,127.9 | 11,355.2 | 18,089.6 | 28,817.9 | 45,908.9 |
| Depreciation, % | 80.3 | 68.74 | 74.33 | 73.76 | 0.87912 | 59.6 | 59.6 | 59.6 | 59.6 | 59.6 |
| EBIT | -576.7 | -732.5 | -1,026.1 | -1,753.7 | 2,239.8 | -3,492.1 | -5,563.1 | -8,862.4 | -14,118.3 | -22,491.5 |
| EBIT, % | -47.81 | -43.61 | -38.88 | -45.54 | 29.84 | -29.2 | -29.2 | -29.2 | -29.2 | -29.2 |
| Total Cash | 1,585.1 | 389.7 | 498.4 | 5,859.2 | 1,915.1 | 6,400.4 | 10,196.3 | 16,243.4 | 25,876.8 | 41,223.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,122.4 | 3,360.1 | 4,169.6 | 2,832.7 | .0 | 8,934.8 | 14,233.7 | 22,675.3 | 36,123.2 | 57,546.7 |
| Account Receivables, % | 175.95 | 200.06 | 157.99 | 73.56 | 0 | 74.71 | 74.71 | 74.71 | 74.71 | 74.71 |
| Inventories | -2,122.4 | 1,748.5 | 3,625.3 | -131.6 | .0 | 2,310.1 | 3,680.1 | 5,862.6 | 9,339.5 | 14,878.5 |
| Inventories, % | -175.95 | 104.11 | 137.37 | -3.42 | 0 | 19.32 | 19.32 | 19.32 | 19.32 | 19.32 |
| Accounts Payable | 72.3 | 137.8 | 174.7 | 280.5 | 270.6 | 758.3 | 1,208.0 | 1,924.5 | 3,065.8 | 4,884.1 |
| Accounts Payable, % | 5.99 | 8.21 | 6.62 | 7.28 | 3.6 | 6.34 | 6.34 | 6.34 | 6.34 | 6.34 |
| Capital Expenditure | -24.3 | -12.8 | -52.2 | -471.5 | -128.4 | -447.5 | -712.9 | -1,135.8 | -1,809.3 | -2,882.4 |
| Capital Expenditure, % | -2.02 | -0.76221 | -1.98 | -12.24 | -1.71 | -3.74 | -3.74 | -3.74 | -3.74 | -3.74 |
| Tax Rate, % | 27.62 | 27.62 | 27.62 | 27.62 | 27.62 | 27.62 | 27.62 | 27.62 | 27.62 | 27.62 |
| EBITAT | -393.8 | -536.5 | -746.6 | -1,285.4 | 1,621.2 | -2,514.0 | -4,005.0 | -6,380.3 | -10,164.2 | -16,192.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 622.8 | -4,437.7 | -1,486.5 | 6,283.1 | 4,250.0 | -6,590.8 | 418.0 | 665.9 | 1,060.9 | 1,690.1 |
| WACC, % | 5.35 | 5.37 | 5.36 | 5.37 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3,146.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,724 | |||||||||
| Terminal Value | 51,291 | |||||||||
| Present Terminal Value | 39,504 | |||||||||
| Enterprise Value | 36,357 | |||||||||
| Net Debt | 3,101 | |||||||||
| Equity Value | 33,257 | |||||||||
| Diluted Shares Outstanding, MM | 201 | |||||||||
| Equity Value Per Share | 165.80 |
What You Will Receive
- Accurate CHOICEINNS Financial Data: Pre-populated with Choice International Limited's historical and projected financials for detailed analysis.
- Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Real-Time Calculations: Instantly view updates to Choice International Limited's intrinsic value based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for reliable DCF outcomes.
- Intuitive Design: Streamlined layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive CHOICEINNS Data: Pre-filled with Choice International Limited's historical financial performance and future projections.
- Fully Customizable Inputs: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to your preferences.
- Dynamic Valuation Model: Automated updates to Net Present Value (NPV) and intrinsic value as you modify your inputs.
- Scenario Testing: Generate multiple forecasting scenarios to evaluate various valuation results.
- User-Friendly Interface: Designed for both professionals and newcomers with a straightforward and organized layout.
How It Works
- 1. Access the Template: Download and open the Excel file containing Choice International Limited’s (CHOICEINNS) essential data.
- 2. Modify Assumptions: Adjust key parameters such as growth projections, WACC, and capital expenditures.
- 3. See Results Immediately: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to examine different valuation possibilities.
- 5. Present with Confidence: Share professional valuation analyses to guide your strategic decisions.
Why Opt for This Calculator by Choice International Limited (CHOICEINNS)?
- Precision: Leverages real financial data to ensure top-notch accuracy.
- Versatility: Built for users to easily test and alter inputs as needed.
- Efficiency: Eliminate the complexities of creating a DCF model from the ground up.
- Expert-Level: Crafted with the insights and usability that CFOs demand.
- Accessible: Intuitive design makes it simple for users regardless of their financial modeling background.
Who Can Benefit from Choice International Limited (CHOICEINNS)?
- Finance Students: Master valuation methods and engage with real market data.
- Academics: Utilize industry-standard models in your research and educational materials.
- Investors: Validate your investment hypotheses and evaluate valuation scenarios for Choice International Limited (CHOICEINNS).
- Analysts: Enhance your analytical efficiency with a customizable DCF model at your fingertips.
- Small Business Owners: Discover how major public companies like Choice International Limited (CHOICEINNS) are assessed in the market.
What the Template Includes
- Comprehensive DCF Model: Edit-ready template featuring detailed valuation calculations.
- Real-World Data: Choice International Limited’s (CHOICEINNS) historical and projected financials preloaded for your analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables that present clear, actionable results.
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.