|
MINDA CORPORATION LIMITED (MINDACORP.NS) Avaliação DCF
IN | Consumer Cyclical | Auto - Parts | 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
Minda Corporation Limited (MINDACORP.NS) Bundle
Avalie as perspectivas financeiras da MindA Corporation Limited com experiência! Esta calculadora DCF (Mindacorpns) fornece dados financeiros pré-preenchidos, juntamente com a flexibilidade para modificar o crescimento da receita, WACC, margens e outras suposições críticas para se alinhar às suas projeções.
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 | 27,757.0 | 22,999.0 | 29,266.0 | 43,001.4 | 46,511.0 | 54,092.5 | 62,909.9 | 73,164.5 | 85,090.6 | 98,960.8 |
| Revenue Growth, % | 0 | -17.14 | 27.25 | 46.93 | 8.16 | 16.3 | 16.3 | 16.3 | 16.3 | 16.3 |
| EBITDA | 2,904.0 | 2,532.0 | 3,525.0 | 4,789.0 | 5,313.0 | 6,066.6 | 7,055.5 | 8,205.5 | 9,543.1 | 11,098.7 |
| EBITDA, % | 10.46 | 11.01 | 12.04 | 11.14 | 11.42 | 11.22 | 11.22 | 11.22 | 11.22 | 11.22 |
| Depreciation | 866.0 | 936.0 | 1,120.0 | 1,381.0 | 1,658.0 | 1,924.9 | 2,238.7 | 2,603.6 | 3,028.0 | 3,521.6 |
| Depreciation, % | 3.12 | 4.07 | 3.83 | 3.21 | 3.56 | 3.56 | 3.56 | 3.56 | 3.56 | 3.56 |
| EBIT | 2,038.0 | 1,596.0 | 2,405.0 | 3,408.0 | 3,655.0 | 4,141.7 | 4,816.8 | 5,601.9 | 6,515.1 | 7,577.1 |
| EBIT, % | 7.34 | 6.94 | 8.22 | 7.93 | 7.86 | 7.66 | 7.66 | 7.66 | 7.66 | 7.66 |
| Total Cash | 4,722.0 | 4,848.0 | 3,033.0 | 2,451.3 | 4,578.0 | 6,923.6 | 8,052.2 | 9,364.8 | 10,891.3 | 12,666.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,064.0 | 4,564.0 | 5,804.0 | 6,605.0 | 8,115.0 | 9,425.6 | 10,962.0 | 12,748.9 | 14,827.0 | 17,243.9 |
| Account Receivables, % | 14.64 | 19.84 | 19.83 | 15.36 | 17.45 | 17.43 | 17.43 | 17.43 | 17.43 | 17.43 |
| Inventories | 3,949.0 | 3,959.0 | 4,789.0 | 5,732.7 | 5,270.0 | 7,839.8 | 9,117.7 | 10,604.0 | 12,332.5 | 14,342.7 |
| Inventories, % | 14.23 | 17.21 | 16.36 | 13.33 | 11.33 | 14.49 | 14.49 | 14.49 | 14.49 | 14.49 |
| Accounts Payable | 5,093.0 | 5,065.0 | 5,675.0 | 7,256.0 | 7,137.0 | 9,951.0 | 11,573.0 | 13,459.5 | 15,653.4 | 18,205.0 |
| Accounts Payable, % | 18.35 | 22.02 | 19.39 | 16.87 | 15.34 | 18.4 | 18.4 | 18.4 | 18.4 | 18.4 |
| Capital Expenditure | -1,485.0 | -1,350.0 | -1,085.0 | -2,507.3 | -2,520.0 | -2,831.9 | -3,293.5 | -3,830.3 | -4,454.7 | -5,180.8 |
| Capital Expenditure, % | -5.35 | -5.87 | -3.71 | -5.83 | -5.42 | -5.24 | -5.24 | -5.24 | -5.24 | -5.24 |
| Tax Rate, % | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 |
| EBITAT | 2,637.3 | 675.8 | 2,213.5 | 3,248.5 | 2,675.3 | 3,337.3 | 3,881.3 | 4,514.0 | 5,249.8 | 6,105.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -901.7 | -276.2 | 788.5 | 1,958.5 | 647.0 | 1,363.9 | 1,634.3 | 1,900.7 | 2,210.5 | 2,570.8 |
| WACC, % | 9.14 | 8.91 | 9.11 | 9.12 | 9.03 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,318.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,674 | |||||||||
| Terminal Value | 52,823 | |||||||||
| Present Terminal Value | 34,235 | |||||||||
| Enterprise Value | 41,553 | |||||||||
| Net Debt | 3,831 | |||||||||
| Equity Value | 37,722 | |||||||||
| Diluted Shares Outstanding, MM | 239 | |||||||||
| Equity Value Per Share | 157.78 |
What You Will Receive
- Pre-Loaded Financial Model: Minda Corporation Limited’s (MINDACORPNS) actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial metrics.
- Real-Time Calculations: Automatic updates provide immediate feedback as you alter inputs.
- Professional-Grade Template: A polished Excel file crafted for top-tier valuation.
- Customizable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Minda Corporation Limited (MINDACORPNS).
- WACC Calculator: Comes with a pre-structured Weighted Average Cost of Capital sheet with adjustable inputs for personalized analysis.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates according to your needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Minda Corporation Limited (MINDACORPNS).
- Interactive Dashboard and Charts: Visual representations that encapsulate key valuation metrics for straightforward analysis.
How It Functions
- Download: Get the ready-to-use Excel file containing Minda Corporation Limited's (MINDACORPNS) financial data.
- Customize: Modify projections, including revenue growth rates, EBITDA percentages, and WACC.
- Update Automatically: Watch the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Informed Decisions: Utilize the valuation outcomes to steer your investment strategy.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool utilized by industry analysts, CFOs, and financial consultants.
- Accurate Data: Minda Corporation Limited's (MINDACORPNS) historical and projected financials are preloaded for precision.
- Forecast Variability: Effortlessly simulate different scenarios and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Guided, step-by-step instructions simplify the entire process.
Who Can Benefit from Minda Corporation Limited (MINDACORPNS)?
- Finance Students: Master valuation methods and engage with real market data.
- Academics: Integrate advanced financial models into your teaching or research projects.
- Investors: Validate your investment hypotheses and evaluate valuation scenarios for Minda Corporation Limited (MINDACORPNS).
- Analysts: Enhance your productivity with a customizable DCF model tailored for Minda Corporation Limited (MINDACORPNS).
- Small Business Owners: Discover how major public companies like Minda Corporation Limited (MINDACORPNS) are assessed and valued.
Contents of the Template
- Operating and Balance Sheet Data: Pre-populated historical data and forecasts for Minda Corporation Limited (MINDACORPNS), including figures for revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for the Weighted Average Cost of Capital (WACC), featuring key parameters such as Beta, the risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that present intrinsic value alongside comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate in-depth analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specifically for Minda Corporation Limited (MINDACORPNS).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions to assist in easy result analysis.
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.