|
Nuvoco Vistas Corporation Limited (Nuvoco.NS) Avaliação DCF |
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
Nuvoco Vistas Corporation Limited (NUVOCO.NS) Bundle
Obtenha uma visão da sua análise de avaliação Nuvoco Vistas Corporation Limited (Nuvocons) usando nossa calculadora DCF de última geração! Pré -carregado com dados precisos (nuvocons), este modelo do Excel permite ajustar as previsões e suposições para determinar o valor intrínseco da Nuvoco Vistas Corporation Limited (Nuvocons) com precisão.
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 | 73,642.4 | 90,610.6 | 103,802.7 | 105,386.7 | 103,566.7 | 113,250.0 | 123,838.8 | 135,417.5 | 148,078.9 | 161,924.1 |
| Revenue Growth, % | 0 | 23.04 | 14.56 | 1.53 | -1.73 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 |
| EBITDA | 14,942.8 | 15,387.7 | 7,823.8 | 16,263.8 | 13,720.0 | 16,645.6 | 18,201.9 | 19,903.8 | 21,764.8 | 23,799.7 |
| EBITDA, % | 20.29 | 16.98 | 7.54 | 15.43 | 13.25 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 |
| Depreciation | 7,937.4 | 9,179.5 | 9,510.8 | 9,315.9 | 8,685.1 | 10,712.8 | 11,714.4 | 12,809.7 | 14,007.4 | 15,317.1 |
| Depreciation, % | 10.78 | 10.13 | 9.16 | 8.84 | 8.39 | 9.46 | 9.46 | 9.46 | 9.46 | 9.46 |
| EBIT | 7,005.4 | 6,208.2 | -1,687.0 | 6,947.9 | 5,034.9 | 5,932.8 | 6,487.5 | 7,094.1 | 7,757.4 | 8,482.7 |
| EBIT, % | 9.51 | 6.85 | -1.63 | 6.59 | 4.86 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| Total Cash | 11,220.9 | 4,031.0 | 6,157.8 | 1,069.8 | 1,823.3 | 6,431.1 | 7,032.4 | 7,690.0 | 8,409.0 | 9,195.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,824.9 | 6,068.1 | 6,314.7 | 6,277.7 | 6,600.6 | 7,171.5 | 7,842.0 | 8,575.2 | 9,377.0 | 10,253.7 |
| Account Receivables, % | 6.55 | 6.7 | 6.08 | 5.96 | 6.37 | 6.33 | 6.33 | 6.33 | 6.33 | 6.33 |
| Inventories | 7,123.7 | 10,683.3 | 10,500.4 | 9,466.9 | 7,616.5 | 10,853.1 | 11,867.9 | 12,977.5 | 14,190.9 | 15,517.7 |
| Inventories, % | 9.67 | 11.79 | 10.12 | 8.98 | 7.35 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| Accounts Payable | 8,703.4 | 11,925.2 | 17,026.2 | 16,859.8 | 15,874.9 | 16,468.4 | 18,008.2 | 19,691.9 | 21,533.1 | 23,546.4 |
| Accounts Payable, % | 11.82 | 13.16 | 16.4 | 16 | 15.33 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 |
| Capital Expenditure | -5,516.6 | -4,105.5 | -4,863.3 | -5,813.8 | -3,501.2 | -5,799.4 | -6,341.6 | -6,934.6 | -7,582.9 | -8,291.9 |
| Capital Expenditure, % | -7.49 | -4.53 | -4.69 | -5.52 | -3.38 | -5.12 | -5.12 | -5.12 | -5.12 | -5.12 |
| Tax Rate, % | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 |
| EBITAT | -4,980.6 | 3,912.8 | 41.5 | 4,972.1 | 4,148.0 | 2,574.5 | 2,815.2 | 3,078.4 | 3,366.3 | 3,681.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5,805.0 | 7,405.8 | 9,726.3 | 9,378.3 | 9,874.5 | 4,273.9 | 8,042.5 | 8,794.5 | 9,616.8 | 10,515.9 |
| WACC, % | 3.8 | 5.38 | 3.8 | 5.6 | 5.87 | 4.89 | 4.89 | 4.89 | 4.89 | 4.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 35,235.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 10,726 | |||||||||
| Terminal Value | 371,396 | |||||||||
| Present Terminal Value | 292,555 | |||||||||
| Enterprise Value | 327,790 | |||||||||
| Net Debt | 38,915 | |||||||||
| Equity Value | 288,876 | |||||||||
| Diluted Shares Outstanding, MM | 358 | |||||||||
| Equity Value Per Share | 806.84 |
What You Will Receive
- Genuine NUVOCONS Financial Data: Pre-loaded with Nuvoco Vistas Corporation Limited’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Effortlessly adjust vital inputs such as revenue growth, WACC, and EBITDA percentages.
- Instant Calculations: Witness real-time updates of Nuvoco's intrinsic value with your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Centric Design: Straightforward layout and clear guidance suitable for all skill levels.
Key Features
- Authentic Nuvoco Financial Data: Gain access to accurate, pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and margins to fit your analyses.
- Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: User-friendly charts and summaries that effectively illustrate your valuation findings.
- Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Nuvoco Vistas Corporation Limited’s (NUVOCONS) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to suit your analysis.
- 3. Instant Result Evaluation: The DCF model automatically computes the intrinsic value and NPV in real-time.
- 4. Experiment with Scenarios: Analyze various forecasts to explore different valuation results.
- 5. Present with Assurance: Deliver professional valuation findings to reinforce your strategic decisions.
Why Opt for This Calculator?
- Reliable Data: Accurate financials from Nuvoco Vistas Corporation Limited (NUVOCONS) guarantee dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Efficient: Built-in calculations save you the trouble of starting from the ground up.
- Professional-Quality Tool: Crafted for investors, analysts, and consultants alike.
- User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.
Who Can Benefit from Using Nuvoco Vistas Corporation Limited (NUVOCONS)?
- Investment Professionals: Develop comprehensive and trustworthy valuation models for asset analysis.
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions.
- Consultants and Financial Advisors: Deliver precise valuation insights to clients regarding Nuvoco Vistas Corporation Limited (NUVOCONS).
- Academics and Students: Utilize real-time data to learn and practice financial modeling techniques.
- Industry Enthusiasts: Gain insights into the market valuation of companies like Nuvoco Vistas Corporation Limited (NUVOCONS).
What the Template Includes
- Preloaded NUVOCONS Data: Historical and projected financial information, encompassing revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced templates for assessing intrinsic value and calculating the Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for customizing revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial statements for in-depth analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess company performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.