|
Grindwell Norton Limited (Grindwell.NS) DCF Avaliação
IN | Industrials | Construction | 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
Grindwell Norton Limited (GRINDWELL.NS) Bundle
Descubra o verdadeiro potencial da Grindwell Norton Limited (Grindwellns) com nossa calculadora DCF avançada! Ajuste as suposições essenciais, explore vários cenários e avalie como as mudanças influenciam a avaliação da Grindwell Norton Limited (Grindwellns) - tudo dentro de um modelo abrangente do Excel.
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 | 15,795.7 | 16,379.2 | 20,127.6 | 25,413.4 | 26,867.7 | 30,801.3 | 35,310.8 | 40,480.6 | 46,407.3 | 53,201.7 |
| Revenue Growth, % | 0 | 3.69 | 22.89 | 26.26 | 5.72 | 14.64 | 14.64 | 14.64 | 14.64 | 14.64 |
| EBITDA | 3,048.8 | 3,748.8 | 4,544.6 | 5,557.0 | 5,873.9 | 6,683.7 | 7,662.2 | 8,784.1 | 10,070.1 | 11,544.4 |
| EBITDA, % | 19.3 | 22.89 | 22.58 | 21.87 | 21.86 | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 |
| Depreciation | 577.8 | 543.6 | 534.7 | 601.5 | 708.8 | 901.7 | 1,033.8 | 1,185.1 | 1,358.6 | 1,557.5 |
| Depreciation, % | 3.66 | 3.32 | 2.66 | 2.37 | 2.64 | 2.93 | 2.93 | 2.93 | 2.93 | 2.93 |
| EBIT | 2,471.0 | 3,205.2 | 4,009.9 | 4,955.6 | 5,165.1 | 5,782.0 | 6,628.5 | 7,598.9 | 8,711.5 | 9,986.9 |
| EBIT, % | 15.64 | 19.57 | 19.92 | 19.5 | 19.22 | 18.77 | 18.77 | 18.77 | 18.77 | 18.77 |
| Total Cash | 4,270.0 | 6,573.1 | 6,093.7 | 5,834.1 | 6,663.8 | 8,944.6 | 10,254.1 | 11,755.4 | 13,476.5 | 15,449.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,050.3 | 2,018.4 | 2,368.7 | 2,802.0 | 3,574.6 | 3,782.5 | 4,336.3 | 4,971.2 | 5,699.0 | 6,533.4 |
| Account Receivables, % | 12.98 | 12.32 | 11.77 | 11.03 | 13.3 | 12.28 | 12.28 | 12.28 | 12.28 | 12.28 |
| Inventories | 3,033.4 | 3,225.4 | 4,476.1 | 4,639.4 | 4,876.1 | 6,008.7 | 6,888.4 | 7,896.9 | 9,053.1 | 10,378.5 |
| Inventories, % | 19.2 | 19.69 | 22.24 | 18.26 | 18.15 | 19.51 | 19.51 | 19.51 | 19.51 | 19.51 |
| Accounts Payable | 2,262.9 | 3,117.9 | 3,277.0 | 2,792.3 | 3,623.7 | 4,565.9 | 5,234.3 | 6,000.7 | 6,879.2 | 7,886.4 |
| Accounts Payable, % | 14.33 | 19.04 | 16.28 | 10.99 | 13.49 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 |
| Capital Expenditure | -504.2 | -483.4 | -1,255.9 | -1,637.4 | -1,723.7 | -1,555.0 | -1,782.6 | -2,043.6 | -2,342.8 | -2,685.8 |
| Capital Expenditure, % | -3.19 | -2.95 | -6.24 | -6.44 | -6.42 | -5.05 | -5.05 | -5.05 | -5.05 | -5.05 |
| Tax Rate, % | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 | 24.53 |
| EBITAT | 1,858.8 | 2,416.9 | 2,994.6 | 3,691.0 | 3,898.1 | 4,339.4 | 4,974.8 | 5,703.1 | 6,538.1 | 7,495.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -888.4 | 3,171.9 | 831.5 | 1,573.7 | 2,705.4 | 3,287.8 | 3,460.9 | 3,967.6 | 4,548.5 | 5,214.4 |
| WACC, % | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 16,542.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 5,423 | |||||||||
| Terminal Value | 183,394 | |||||||||
| Present Terminal Value | 131,021 | |||||||||
| Enterprise Value | 147,563 | |||||||||
| Net Debt | 335 | |||||||||
| Equity Value | 147,228 | |||||||||
| Diluted Shares Outstanding, MM | 111 | |||||||||
| Equity Value Per Share | 1,329.74 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled real data for Grindwell Norton Limited (GRINDWELLNS).
- Accurate Market Data: Access to historical data and forward-looking projections (visible in the highlighted cells).
- Flexible Forecasting: Adjust key forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly assess how your inputs influence the valuation of Grindwell Norton Limited (GRINDWELLNS).
- Professional Resource: Designed for investors, financial officers, consultants, and analysts.
- User-Centric Layout: Organized for easy navigation and comprehension, with detailed, step-by-step guidance.
Key Features
- 🔍 Real-Life GRINDWELLNS Financials: Pre-filled historical and projected data for Grindwell Norton Limited.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: In-built formulas compute Grindwell Norton’s intrinsic value using the Discounted Cash Flow approach.
- ⚡ Instant Results: Visualize Grindwell Norton’s valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.
How It Functions
- Download: Obtain the pre-configured Excel file featuring Grindwell Norton Limited’s (GRINDWELLNS) financial metrics.
- Customize: Tailor your forecasts, such as revenue growth, EBITDA %, and WACC specific to Grindwell Norton Limited (GRINDWELLNS).
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment choices.
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio evaluations packaged together.
- Flexible Inputs: Modify yellow-highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically computes Grindwell Norton Limited's intrinsic value and Net Present Value.
- Ready-to-Use Data: Includes historical and projected data for precise starting points.
- Expert-Level Quality: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Investors: Evaluate Grindwell Norton Limited’s (GRINDWELLNS) valuation before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation processes and assess financial forecasts.
- Startup Founders: Discover the valuation methods applied to established companies like Grindwell Norton Limited.
- Consultants: Provide clients with comprehensive valuation reports for informed decision-making.
- Students and Educators: Utilize actual data to learn and teach effective valuation strategies.
What the Template Includes
- Comprehensive DCF Model: An editable template featuring intricate valuation computations.
- Real-World Data: Grindwell Norton Limited’s (GRINDWELLNS) historical and projected financials preloaded for thorough 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.
- Dashboard with Visual Outputs: Charts and tables that provide 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.