|
Jio Financial Services Limited (jiofin.NS) Avaliação DCF
IN | Financial Services | Asset Management | 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
Jio Financial Services Limited (JIOFIN.NS) Bundle
Explore o futuro financeiro da Jio Financial Services Limited (Jiofinns) com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens e despesas para descobrir o valor intrínseco da Jio Financial Services Limited (JIOFINNS) e informe suas decisões 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 | 5.8 | 13.5 | 15.4 | 211.9 | 18,415.6 | 32,871.1 | 58,673.6 | 104,730.1 | 186,939.0 | 333,678.7 |
| Revenue Growth, % | 0 | 132.44 | 13.98 | 1272.59 | 8590.7 | 78.5 | 78.5 | 78.5 | 78.5 | 78.5 |
| EBITDA | .0 | .0 | 14.1 | 438.4 | 9,205.5 | 15,874.3 | 28,335.0 | 50,576.9 | 90,277.7 | 161,142.2 |
| EBITDA, % | 0 | 0 | 91.48 | 206.89 | 49.99 | 48.29 | 48.29 | 48.29 | 48.29 | 48.29 |
| Depreciation | .0 | .0 | .0 | .0 | 215.2 | 76.8 | 137.1 | 244.8 | 436.9 | 779.9 |
| Depreciation, % | 0 | 0 | 0 | 0 | 1.17 | 0.23371 | 0.23371 | 0.23371 | 0.23371 | 0.23371 |
| EBIT | .0 | .0 | 14.1 | 438.4 | 8,990.3 | 15,797.5 | 28,197.9 | 50,332.1 | 89,840.8 | 160,362.3 |
| EBIT, % | 0 | 0 | 91.48 | 206.89 | 48.82 | 48.06 | 48.06 | 48.06 | 48.06 | 48.06 |
| Total Cash | .0 | .0 | .1 | 90,431.2 | 165,191.4 | 13,242.9 | 23,638.1 | 42,193.0 | 75,312.9 | 134,430.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 462.6 | 203.4 | .0 | 65,925.4 | .0 | 19,722.7 | 35,204.2 | 62,838.0 | 112,163.4 | 200,207.2 |
| Inventories, % | 7938.66 | 1502.1 | 0 | 31111.56 | 0 | 60 | 60 | 60 | 60 | 60 |
| Accounts Payable | .0 | .0 | .0 | 163.8 | 162.7 | 5,144.5 | 9,182.7 | 16,390.8 | 29,257.0 | 52,222.5 |
| Accounts Payable, % | 0.06864596 | 0 | 0 | 77.3 | 0.88349 | 15.65 | 15.65 | 15.65 | 15.65 | 15.65 |
| Capital Expenditure | .0 | .0 | .0 | .0 | -7.9 | -2.8 | -5.0 | -9.0 | -16.0 | -28.6 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | -0.04289841 | -0.00857968 | -0.00857968 | -0.00857968 | -0.00857968 | -0.00857968 |
| Tax Rate, % | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 |
| EBITAT | .0 | .0 | 13.4 | 277.7 | 7,375.4 | 13,913.8 | 24,835.6 | 44,330.6 | 79,128.3 | 141,240.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -462.6 | 259.1 | 216.9 | -65,483.9 | 73,507.0 | -753.0 | 13,524.4 | 24,140.6 | 43,090.0 | 76,913.9 |
| WACC, % | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 108,609.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 78,452 | |||||||||
| Terminal Value | 1,074,353 | |||||||||
| Present Terminal Value | 688,654 | |||||||||
| Enterprise Value | 797,263 | |||||||||
| Net Debt | -672 | |||||||||
| Equity Value | 797,935 | |||||||||
| Diluted Shares Outstanding, MM | 6,353 | |||||||||
| Equity Value Per Share | 125.59 |
What You Can Expect
- Customizable Excel Template: A comprehensive Excel-based DCF Calculator featuring pre-loaded financial data for Jio Financial Services Limited (JIOFINNS).
- Accurate Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth rates, EBITDA margins, and WACC.
- Instant Calculations: Quickly observe how your inputs influence the valuation of Jio Financial Services Limited (JIOFINNS).
- Professional Grade Tool: Designed for investors, CFOs, consultants, and financial analysts.
- Easy-to-Use Interface: Organized for straightforward navigation, complete with step-by-step guidance.
Key Features
- Real-Time JIOFINNS Data: Pre-loaded with Jio Financial Services Limited's historical financial performance and future projections.
- Fully Customizable Variables: Modify key metrics such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Framework: Instantaneous updates to Net Present Value (NPV) and intrinsic valuation based on your specified inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate a range of valuation results.
- User-Centric Interface: Intuitive and well-structured design suitable for both experienced professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Jio Financial Services Limited (JIOFINNS) preloaded data.
- 2. Adjust Assumptions: Modify critical inputs such as growth rates, WACC, and capital expenditures.
- 3. Get Instant Results: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to investigate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Opt for This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to tailor your analysis to Jio Financial Services Limited (JIOFINNS).
- Real-Time Updates: Witness immediate changes to the valuation of Jio Financial Services Limited (JIOFINNS) as you modify the inputs.
- Preloaded Data: Comes equipped with Jio Financial Services Limited (JIOFINNS)'s actual financial information for expedited analysis.
- Relied Upon by Experts: Favored by investors and analysts for making educated choices.
Who Should Utilize Jio Financial Services Limited (JIOFINNS)?
- Investors: Make informed decisions by accurately assessing the fair value of Jio Financial Services Limited (JIOFINNS).
- CFOs: Utilize a robust DCF model for comprehensive financial reporting and analysis.
- Consultants: Effortlessly customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques leveraged by industry leaders.
- Educators: Employ it as a practical tool for teaching valuation methodologies.
Contents of the Jio Financial Services Limited Template
- Comprehensive DCF Model: An editable template featuring detailed valuation calculations tailored for Jio Financial Services Limited.
- Real-World Data: Historical and projected financials of Jio Financial Services Limited (JIOFINNS) preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly financial breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear and 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.