Indraprastha Gas Limited (IGLNS) DCF Valuation

Indraprastha Gas Limited (IGL.NS) Avaliação DCF

IN | Utilities | Regulated Gas | NSE
Indraprastha Gas Limited (IGLNS) DCF Valuation

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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Indraprastha Gas Limited (IGL.NS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Projetado para precisão, nossa calculadora DCF (IGLNS) permite avaliar a avaliação da Indraprastha Gas Limited usando dados financeiros do mundo real, oferecendo flexibilidade completa para modificar todos os parâmetros essenciais para melhorar as projeções.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021		 AY2
2022		 AY3
2023		 AY4
2024		 AY5
2025		 FY1
2026		 FY2
2027		 FY3
2028		 FY4
2029		 FY5
2030
Revenue 49,110.3 76,680.6 141,458.5 140,000.2 149,278.0 145,671.8 142,152.6 138,718.5 135,367.4 132,097.2
Revenue Growth, % 0 56.14 84.48 -1.03 6.63 -2.42 -2.42 -2.42 -2.42 -2.42
EBITDA 16,060.6 20,650.4 22,589.4 29,632.7 19,732.8 32,044.1 31,270.0 30,514.6 29,777.4 29,058.1
EBITDA, % 32.7 26.93 15.97 21.17 13.22 22 22 22 22 22
Depreciation 2,903.9 3,170.6 3,633.6 4,139.6 4,758.6 5,465.9 5,333.9 5,205.0 5,079.3 4,956.6
Depreciation, % 5.91 4.13 2.57 2.96 3.19 3.75 3.75 3.75 3.75 3.75
EBIT 13,156.7 17,479.8 18,955.8 25,493.1 14,974.2 26,578.2 25,936.1 25,309.6 24,698.1 24,101.5
EBIT, % 26.79 22.8 13.4 18.21 10.03 18.25 18.25 18.25 18.25 18.25
Total Cash 26,891.0 30,607.2 31,972.1 30,096.6 35,944.3 47,445.2 46,299.0 45,180.5 44,089.0 43,023.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,298.3 6,116.7 10,481.3 11,308.4 7,067.0
Account Receivables, % 6.72 7.98 7.41 8.08 4.73
Inventories 455.5 455.2 491.7 557.2 487.6 755.6 737.3 719.5 702.1 685.2
Inventories, % 0.9275 0.59363 0.34759 0.398 0.32664 0.51867 0.51867 0.51867 0.51867 0.51867
Accounts Payable 4,186.0 7,861.1 9,013.3 9,843.1 9,345.7 11,198.8 10,928.3 10,664.3 10,406.6 10,155.2
Accounts Payable, % 8.52 10.25 6.37 7.03 6.26 7.69 7.69 7.69 7.69 7.69
Capital Expenditure -8,829.2 -13,369.5 -11,220.5 -12,290.5 -11,642.2 -17,458.3 -17,036.6 -16,625.0 -16,223.4 -15,831.5
Capital Expenditure, % -17.98 -17.44 -7.93 -8.78 -7.8 -11.98 -11.98 -11.98 -11.98 -11.98
Tax Rate, % 21.3 21.3 21.3 21.3 21.3 21.3 21.3 21.3 21.3 21.3
EBITAT 10,849.5 13,444.3 16,123.0 19,903.9 11,785.4 21,327.0 20,811.8 20,309.1 19,818.4 19,339.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 5,356.4 4,102.4 5,287.2 11,690.2 8,715.4 7,814.8 9,102.6 8,882.7 8,668.1 8,458.7
WACC, % 6.51 6.51 6.51 6.51 6.51 6.51 6.51 6.51 6.51 6.51
PV UFCF
SUM PV UFCF 35,616.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 8,712
Terminal Value 248,016
Present Terminal Value 180,913
Enterprise Value 216,529
Net Debt -21,719
Equity Value 238,247
Diluted Shares Outstanding, MM 1,400
Equity Value Per Share 170.18

What You Will Receive

  • Authentic IGLNS Financial Data: Access to historical and projected figures for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Testing: Assess various scenarios to forecast Indraprastha Gas Limited's future performance.
  • User-Friendly Interface: Designed for professionals, yet easy for newcomers to navigate.

Key Features

  • 🔍 Real-Life IGLNS Financials: Pre-filled historical and projected data for Indraprastha Gas Limited.
  • ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Utilizes built-in formulas to determine Indraprastha Gas’s intrinsic value via the Discounted Cash Flow method.
  • ⚡ Instant Results: View Indraprastha Gas’s valuation immediately after adjustments.
  • Scenario Analysis: Evaluate and contrast outcomes for different financial assumptions side-by-side.

How It Works

  • Download: Get the pre-configured Excel file featuring Indraprastha Gas Limited's (IGLNS) financial data.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: Enjoy real-time updates on intrinsic value and NPV calculations as you make changes.
  • Test Scenarios: Generate various forecasts and immediately compare the results side by side.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Opt for IGLNS Calculator?

  • Precision: Utilizes authentic Indraprastha Gas Limited financials for reliable data.
  • Adaptability: Built to allow users to experiment and alter inputs as needed.
  • Efficiency: Avoid the complexities of creating a DCF model from the ground up.
  • Corporate-Standard: Crafted with the accuracy and functionality expected at the CFO level.
  • Intuitive: Simple to navigate, making it accessible for users without advanced financial expertise.

Who Should Use This Product?

  • Individual Investors: Make informed choices about trading Indraprastha Gas Limited (IGLNS) shares.
  • Financial Analysts: Enhance valuation procedures with comprehensive financial models tailored for IGLNS.
  • Consultants: Provide clients with accurate and prompt valuation insights for Indraprastha Gas Limited (IGLNS).
  • Business Owners: Gain insights into how large firms like Indraprastha Gas Limited (IGLNS) are valued to inform your own business strategies.
  • Finance Students: Acquire valuation skills using real-world data and case studies related to Indraprastha Gas Limited (IGLNS).

Contents of the Template

  • Historical Data: Encompasses IGLNS's previous financial performance and initial forecasts.
  • DCF and Levered DCF Models: Comprehensive templates designed to determine IGLNS's intrinsic value.
  • WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Adjust essential parameters such as growth rates, EBITDA percentages, and CAPEX estimates.
  • Quarterly and Annual Statements: An in-depth overview of IGLNS's financial statements.
  • Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.


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.

No products were found matching.