|
Poder Godawari & ISPAT LIMITED (GPIL.NS) Avaliação DCF
IN | Basic Materials | Steel | 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
Godawari Power & Ispat Limited (GPIL.NS) Bundle
Obtenha uma visão do seu poder de Godawari & Análise de avaliação ISPAT Limited (GPILNS) com nossa sofisticada calculadora DCF! Pré -carregado com dados autênticos de GPILNs, este modelo do Excel permite ajustar as previsões e suposições para calcular com precisão o valor intrínseco do poder de Gosawari & ISPAT LIMITED.
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 | 32,635.3 | 40,687.5 | 53,939.3 | 57,530.4 | 54,553.5 | 62,562.9 | 71,748.1 | 82,281.8 | 94,362.1 | 108,215.9 |
| Revenue Growth, % | 0 | 24.67 | 32.57 | 6.66 | -5.17 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 |
| EBITDA | 6,186.2 | 11,403.9 | 19,922.8 | 12,220.4 | 14,191.3 | 16,413.3 | 18,823.0 | 21,586.5 | 24,755.8 | 28,390.3 |
| EBITDA, % | 18.96 | 28.03 | 36.94 | 21.24 | 26.01 | 26.23 | 26.23 | 26.23 | 26.23 | 26.23 |
| Depreciation | 1,369.0 | 1,089.6 | 1,047.0 | 1,235.4 | 1,413.1 | 1,695.6 | 1,944.6 | 2,230.1 | 2,557.5 | 2,933.0 |
| Depreciation, % | 4.19 | 2.68 | 1.94 | 2.15 | 2.59 | 2.71 | 2.71 | 2.71 | 2.71 | 2.71 |
| EBIT | 4,817.2 | 10,314.3 | 18,875.8 | 10,985.1 | 12,778.2 | 14,717.6 | 16,878.4 | 19,356.4 | 22,198.3 | 25,457.3 |
| EBIT, % | 14.76 | 25.35 | 34.99 | 19.09 | 23.42 | 23.52 | 23.52 | 23.52 | 23.52 | 23.52 |
| Total Cash | 22.5 | 85.9 | 2,319.4 | 8,435.0 | 8,704.4 | 4,404.1 | 5,050.7 | 5,792.3 | 6,642.7 | 7,617.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,767.8 | 2,752.3 | 3,499.2 | 2,957.4 | 2,119.4 | 3,465.3 | 3,974.0 | 4,557.5 | 5,226.6 | 5,993.9 |
| Account Receivables, % | 5.42 | 6.76 | 6.49 | 5.14 | 3.88 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 |
| Inventories | 5,574.0 | 5,036.7 | 8,736.3 | 8,107.9 | 9,003.1 | 9,541.0 | 10,941.8 | 12,548.3 | 14,390.5 | 16,503.3 |
| Inventories, % | 17.08 | 12.38 | 16.2 | 14.09 | 16.5 | 15.25 | 15.25 | 15.25 | 15.25 | 15.25 |
| Accounts Payable | 1,782.5 | 1,938.1 | 5,436.6 | 5,244.8 | 5,291.9 | 4,895.1 | 5,613.7 | 6,437.9 | 7,383.1 | 8,467.1 |
| Accounts Payable, % | 5.46 | 4.76 | 10.08 | 9.12 | 9.7 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 |
| Capital Expenditure | -1,657.6 | -515.4 | -6,131.8 | -4,556.7 | -4,227.3 | -4,177.1 | -4,790.4 | -5,493.7 | -6,300.3 | -7,225.2 |
| Capital Expenditure, % | -5.08 | -1.27 | -11.37 | -7.92 | -7.75 | -6.68 | -6.68 | -6.68 | -6.68 | -6.68 |
| Tax Rate, % | 25.53 | 25.53 | 25.53 | 25.53 | 25.53 | 25.53 | 25.53 | 25.53 | 25.53 | 25.53 |
| EBITAT | 2,947.2 | 6,784.2 | 14,321.6 | 8,050.7 | 9,516.1 | 10,319.6 | 11,834.7 | 13,572.2 | 15,564.8 | 17,850.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,900.8 | 7,066.7 | 8,288.8 | 5,707.8 | 6,691.8 | 5,557.4 | 7,798.1 | 8,942.9 | 10,255.9 | 11,761.6 |
| WACC, % | 11.29 | 11.31 | 11.37 | 11.35 | 11.36 | 11.33 | 11.33 | 11.33 | 11.33 | 11.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 31,313.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 11,997 | |||||||||
| Terminal Value | 128,516 | |||||||||
| Present Terminal Value | 75,128 | |||||||||
| Enterprise Value | 106,441 | |||||||||
| Net Debt | -679 | |||||||||
| Equity Value | 107,120 | |||||||||
| Diluted Shares Outstanding, MM | 628 | |||||||||
| Equity Value Per Share | 170.48 |
What You Will Receive
- Authentic GPILNS Financial Data: Pre-loaded with Godawari Power & Ispat Limited's historical and projected data for accurate analysis.
- Fully Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch as GPILNS's intrinsic value updates in real-time based on your modifications.
- Expert Valuation Tool: Crafted for investors, analysts, and consultants pursuing reliable DCF results.
- Intuitive Design: A straightforward layout and clear guidelines catering to all skill levels.
Key Features
- 🔍 Real-Life GPILNS Financials: Pre-populated historical and forecasted data for Godawari Power & Ispat Limited.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth rate, and tax percentages.
- 📊 Professional DCF Valuation: Integrated formulas assess the intrinsic value of GPILNS using the Discounted Cash Flow method.
- ⚡ Instant Results: View GPILNS’s valuation immediately after any adjustments are made.
- Scenario Analysis: Evaluate and compare financial outcomes for different assumptions side-by-side.
How It Functions
- Download: Obtain the pre-built Excel file featuring Godawari Power & Ispat Limited's (GPILNS) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: Intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare results.
- Make Decisions: Utilize the valuation insights to inform your investment strategy.
Why Opt for This Calculator for Godawari Power & Ispat Limited (GPILNS)?
- Precision: Up-to-date financial data from GPILNS guarantees reliable results.
- Customizability: Users can easily test and adjust inputs to suit their needs.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- High-Quality: Crafted with the expertise and usability expected at the CFO level.
- Intuitive: Simple to navigate, making it accessible for those without in-depth financial modeling skills.
Who Can Benefit from This Product?
- Finance Students: Master valuation strategies and apply them to real-world data.
- Researchers: Enhance your studies by integrating professional models into your projects.
- Investors: Validate your assumptions and assess valuation projections for Godawari Power & Ispat Limited (GPILNS).
- Financial Analysts: Improve efficiency with a customizable, ready-to-use DCF model.
- Entrepreneurs: Discover how major public companies like Godawari Power & Ispat Limited (GPILNS) are evaluated.
What the Template Includes
- Historical Data: Contains GPILNS's past financial performance and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of GPILNS.
- WACC Sheet: Pre-calculated metrics for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: An in-depth analysis of GPILNS's financials.
- Interactive Dashboard: Visualize valuation outcomes and forecasts in an engaging manner.
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.