|
Edelweiss Financial Services Limited (Edelweiss.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
Edelweiss Financial Services Limited (EDELWEISS.NS) Bundle
Explore as perspectivas financeiras da Edelweiss Financial Services Limited (Edelweissns) com nossa calculadora DCF amigável! Basta inserir suas projeções de crescimento, margens de lucro e despesas para calcular o valor intrínseco da Edelweiss Financial Services Limited (Edelweissns) e refinar sua abordagem de investimento.
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 | 38,965.9 | 59,486.4 | 38,224.0 | 51,727.9 | 59,437.9 | 69,416.4 | 81,070.1 | 94,680.3 | 110,575.3 | 129,138.9 |
| Revenue Growth, % | 0 | 52.66 | -35.74 | 35.33 | 14.9 | 16.79 | 16.79 | 16.79 | 16.79 | 16.79 |
| EBITDA | .0 | .0 | .0 | .0 | 30,985.3 | 7,237.4 | 8,452.5 | 9,871.5 | 11,528.7 | 13,464.2 |
| EBITDA, % | 0 | 0 | 0 | 0 | 52.13 | 10.43 | 10.43 | 10.43 | 10.43 | 10.43 |
| Depreciation | 83,549.0 | 54,584.7 | 42,840.2 | 42,866.0 | 1,261.3 | 52,305.3 | 61,086.4 | 71,341.6 | 83,318.5 | 97,306.2 |
| Depreciation, % | 214.42 | 91.76 | 112.08 | 82.87 | 2.12 | 75.35 | 75.35 | 75.35 | 75.35 | 75.35 |
| EBIT | -83,549.0 | -54,584.7 | -42,840.2 | -42,866.0 | 29,724.1 | -45,067.8 | -52,633.9 | -61,470.1 | -71,789.8 | -83,842.0 |
| EBIT, % | -214.42 | -91.76 | -112.08 | -82.87 | 50.01 | -64.92 | -64.92 | -64.92 | -64.92 | -64.92 |
| Total Cash | 49,425.2 | 38,985.2 | 19,885.6 | 27,458.6 | 33,307.9 | 45,354.1 | 52,968.2 | 61,860.5 | 72,245.7 | 84,374.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 13,052.4 | .0 | .0 | .0 | .0 | 4,650.5 | 5,431.2 | 6,343.0 | 7,407.9 | 8,651.5 |
| Account Receivables, % | 33.5 | 0 | 0 | 0 | 0 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 |
| Inventories | 436.1 | 109,512.9 | 92,504.5 | 94,863.9 | .0 | 41,805.2 | 48,823.5 | 57,020.1 | 66,592.7 | 77,772.4 |
| Inventories, % | 1.12 | 184.1 | 242.01 | 183.39 | 0 | 60.22 | 60.22 | 60.22 | 60.22 | 60.22 |
| Accounts Payable | 12,833.6 | 4,952.8 | 13,183.6 | 14,156.9 | 17,727.3 | 18,457.1 | 21,555.7 | 25,174.5 | 29,400.8 | 34,336.6 |
| Accounts Payable, % | 32.94 | 8.33 | 34.49 | 27.37 | 29.82 | 26.59 | 26.59 | 26.59 | 26.59 | 26.59 |
| Capital Expenditure | -1,211.3 | -692.7 | -1,028.4 | -818.6 | -875.8 | -1,391.0 | -1,624.6 | -1,897.3 | -2,215.8 | -2,587.8 |
| Capital Expenditure, % | -3.11 | -1.16 | -2.69 | -1.58 | -1.47 | -2 | -2 | -2 | -2 | -2 |
| Tax Rate, % | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 |
| EBITAT | -69,557.4 | -99,456.7 | -35,568.4 | -38,346.7 | 28,589.2 | -40,734.0 | -47,572.4 | -55,559.0 | -64,886.3 | -75,779.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 12,125.5 | -149,469.9 | 31,482.6 | 2,314.5 | 127,409.0 | -35,545.6 | 7,188.9 | 8,395.8 | 9,805.3 | 11,451.4 |
| WACC, % | 11.03 | 12.63 | 11.01 | 11.62 | 12.26 | 11.71 | 11.71 | 11.71 | 11.71 | 11.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7,157.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 11,680 | |||||||||
| Terminal Value | 120,285 | |||||||||
| Present Terminal Value | 69,141 | |||||||||
| Enterprise Value | 61,984 | |||||||||
| Net Debt | -24,174 | |||||||||
| Equity Value | 86,158 | |||||||||
| Diluted Shares Outstanding, MM | 901 | |||||||||
| Equity Value Per Share | 95.63 |
What You Will Receive
- Genuine EDELWEISS Data: Comprehensive financials – including revenue and EBIT – sourced from both actual and projected figures.
- Complete Customization: Modify essential parameters (highlighted cells) such as WACC, growth %, and tax rates as needed.
- Immediate Valuation Adjustments: Automatic recalculations to assess the effects of modifications on EDELWEISS’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and thorough projections.
- Efficient and Precise: Eliminate the need to construct models from the ground up while ensuring accuracy and adaptability.
Core Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Edelweiss Financial Services Limited (EDELWEISSNS).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital worksheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Edelweiss Financial Services Limited (EDELWEISSNS).
- Visual Dashboard and Charts: Graphical representations provide a quick overview of essential valuation metrics for streamlined analysis.
How It Operates
- Step 1: Download the pre-configured Excel template featuring Edelweiss Financial Services Limited’s (EDELWEISSNS) data.
- Step 2: Navigate through the populated sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth rates, margins).
- Step 4: Instantly access recalibrated results, which include the intrinsic value of Edelweiss Financial Services Limited (EDELWEISSNS).
- Step 5: Utilize the outputs to make well-informed investment choices or create detailed reports.
Why Choose This Calculator for Edelweiss Financial Services Limited (EDELWEISSNS)?
- Reliable Data: Utilize authentic financial data from Edelweiss for accurate valuation outcomes.
- Fully Customizable: Tailor essential inputs such as growth rates, WACC, and tax rates to align with your financial forecasts.
- Efficiency Boost: Integrated calculations save you time and eliminate the hassle of starting from scratch.
- Professional-Grade Resource: Crafted specifically for investors, financial analysts, and consultants.
- User-Friendly Interface: Designed with an intuitive structure and clear guidance to accommodate all users.
Who Can Benefit from This Service?
- Finance Students: Master valuation techniques and practice using actual market data.
- Academics: Integrate advanced financial models into your classes or research projects.
- Investors: Validate your investment assumptions and evaluate valuation results for Edelweiss Financial Services Limited (EDELWEISSNS).
- Analysts: Enhance your efficiency with a customizable DCF model designed for your needs.
- Small Business Owners: Learn how major public firms like Edelweiss Financial Services Limited (EDELWEISSNS) are assessed in the market.
Contents of the Template
- Comprehensive DCF Model: An editable template featuring thorough valuation calculations.
- Real-World Data: Edelweiss Financial Services Limited’s (EDELWEISSNS) historical and forecasted financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.
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.