|
MAX Financial Services Limited (MFSL.NS) Avaliação DCF
IN | Financial Services | Insurance - Life | 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
Max Financial Services Limited (MFSL.NS) Bundle
Obtenha informações sobre a análise de avaliação do Max Financial Services Limited (MFSLNS) usando nossa sofisticada calculadora DCF! Pré -carregado com dados reais (MFSLNs), este modelo Excel o capacita a ajustar as previsões e suposições para determinar com precisão o valor intrínseco da Max Financial Services 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 | 181,276.9 | 312,413.9 | 310,354.8 | 314,132.6 | 464,953.5 | 605,498.1 | 788,526.1 | 1,026,879.2 | 1,337,280.9 | 1,741,509.9 |
| Revenue Growth, % | 0 | 72.34 | -0.6591 | 1.22 | 48.01 | 30.23 | 30.23 | 30.23 | 30.23 | 30.23 |
| EBITDA | 2,892.5 | 4,369.2 | 2,796.9 | 4,163.4 | 7,928.8 | 8,387.4 | 10,922.7 | 14,224.3 | 18,524.0 | 24,123.4 |
| EBITDA, % | 1.6 | 1.4 | 0.90119 | 1.33 | 1.71 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 |
| Depreciation | 220,615.1 | 255,991.7 | 316,685.0 | 307,328.2 | 1,982.7 | 460,421.1 | 599,595.7 | 780,839.5 | 1,016,869.1 | 1,324,245.0 |
| Depreciation, % | 121.7 | 81.94 | 102.04 | 97.83 | 0.42643 | 76.04 | 76.04 | 76.04 | 76.04 | 76.04 |
| EBIT | -217,722.6 | -251,622.6 | -313,888.2 | -303,164.8 | 5,946.2 | -455,057.4 | -592,610.6 | -771,743.0 | -1,005,023.0 | -1,308,818.1 |
| EBIT, % | -120.1 | -80.54 | -101.14 | -96.51 | 1.28 | -75.15 | -75.15 | -75.15 | -75.15 | -75.15 |
| Total Cash | 17,554.0 | 23,251.9 | 26,176.3 | 12,259.0 | 34,348.4 | 44,625.8 | 58,115.1 | 75,682.0 | 98,558.9 | 128,350.9 |
| 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 | 15.6 | 47.6 | 50.8 | 10,444.6 | .0 | 4,075.1 | 5,306.9 | 6,911.1 | 9,000.1 | 11,720.7 |
| Inventories, % | 0.00857804 | 0.01523652 | 0.01637513 | 3.32 | 0 | 0.67302 | 0.67302 | 0.67302 | 0.67302 | 0.67302 |
| Accounts Payable | 10,396.2 | 11,693.0 | 14,146.9 | 17,094.9 | 14,865.4 | 27,459.5 | 35,759.9 | 46,569.3 | 60,646.1 | 78,978.0 |
| Accounts Payable, % | 5.73 | 3.74 | 4.56 | 5.44 | 3.2 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 |
| Capital Expenditure | -1,278.3 | -829.4 | -1,280.0 | -1,739.3 | -2,228.9 | -2,925.9 | -3,810.3 | -4,962.1 | -6,462.1 | -8,415.4 |
| Capital Expenditure, % | -0.70514 | -0.26548 | -0.41243 | -0.55368 | -0.47939 | -0.48322 | -0.48322 | -0.48322 | -0.48322 | -0.48322 |
| Tax Rate, % | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 |
| EBITAT | -71,343.3 | -180,536.5 | -204,626.3 | -217,647.2 | 4,875.0 | -294,408.6 | -383,401.4 | -499,294.8 | -650,219.9 | -846,766.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 158,374.2 | 75,890.6 | 113,229.4 | 80,495.9 | 12,843.9 | 171,605.6 | 219,452.5 | 285,787.9 | 372,174.9 | 484,674.7 |
| WACC, % | 8.64 | 8.74 | 8.72 | 8.74 | 8.77 | 8.72 | 8.72 | 8.72 | 8.72 | 8.72 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,151,267.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 494,368 | |||||||||
| Terminal Value | 7,353,806 | |||||||||
| Present Terminal Value | 4,840,750 | |||||||||
| Enterprise Value | 5,992,018 | |||||||||
| Net Debt | -8,538 | |||||||||
| Equity Value | 6,000,556 | |||||||||
| Diluted Shares Outstanding, MM | 345 | |||||||||
| Equity Value Per Share | 17,387.13 |
What You Will Receive
- Pre-Configured Financial Model: Utilize Max Financial Services Limited's (MFSLNS) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify key metrics like revenue growth, profit margins, WACC, and more.
- Real-Time Calculations: Automatic updates provide instant feedback as you adjust parameters.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing repeated application for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Max Financial Services Limited (MFSLNS).
- WACC Calculator: Features a ready-to-use Weighted Average Cost of Capital sheet with inputs that can be customized to fit your needs.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as necessary.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Max Financial Services Limited (MFSLNS).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Max Financial Services Limited (MFSLNS).
- Step 2: Examine the pre-filled financial data and forecasts provided for MFSLNS.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Review the outputs and leverage the results for your investment decisions.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and financial consultants.
- Accurate Data: Historical and projected financials for Max Financial Services Limited (MFSLNS) are integrated for your convenience.
- Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a seamless experience.
Who Can Benefit from Max Financial Services Limited (MFSLNS)?
- Individual Investors: Gain insights for making informed choices regarding investments in Max Financial Services Limited (MFSLNS).
- Financial Analysts: Enhance the efficiency of valuation processes with accessible financial models tailored for Max Financial Services Limited (MFSLNS).
- Consultants: Provide clients with accurate and timely valuation assessments for Max Financial Services Limited (MFSLNS).
- Business Owners: Learn how prominent companies like Max Financial Services Limited (MFSLNS) are valued to inform your own business strategies.
- Finance Students: Acquire practical valuation skills through the analysis of real-world data related to Max Financial Services Limited (MFSLNS).
Contents of the Template
- In-Depth DCF Model: A customizable template featuring comprehensive valuation calculations.
- Actual Data: Historical and forecasted financial information for Max Financial Services Limited (MFSLNS) already integrated for analysis.
- Adjustable Assumptions: Modify WACC, growth projections, and tax considerations to explore various scenarios.
- Financial Reports: Detailed annual and quarterly financial statements for enhanced understanding.
- Essential Ratios: Built-in metrics for assessing profitability, efficiency, and financial leverage.
- Visual Dashboard: Graphs and tables designed for presenting 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.