|
Avaliação DCF Limited Limited Limited (Quess.NS)
IN | Industrials | Staffing & Employment Services | 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
Quess Corp Limited (QUESS.NS) Bundle
Simplifique a avaliação do Quess Corp Limited (Questns) com esta calculadora DCF personalizável! Com o Real Quess Corp Limited (Questns) financeiras e insumos de previsão ajustáveis, você pode testar cenários e descobrir o valor justo do Quess Celut Limited (Questns) em minutos.
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 | 109,914.8 | 108,369.0 | 136,917.8 | 171,583.9 | 191,001.3 | 199,984.3 | 209,389.7 | 219,237.5 | 229,548.4 | 240,344.3 |
| Revenue Growth, % | 0 | -1.41 | 26.34 | 25.32 | 11.32 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| EBITDA | 473.7 | 5,385.6 | 6,530.2 | 6,686.1 | 6,998.7 | 7,091.8 | 7,425.4 | 7,774.6 | 8,140.2 | 8,523.1 |
| EBITDA, % | 0.43092 | 4.97 | 4.77 | 3.9 | 3.66 | 3.55 | 3.55 | 3.55 | 3.55 | 3.55 |
| Depreciation | 2,486.1 | 2,285.3 | 2,120.5 | 2,746.1 | 2,832.0 | 3,600.7 | 3,770.0 | 3,947.4 | 4,133.0 | 4,327.4 |
| Depreciation, % | 2.26 | 2.11 | 1.55 | 1.6 | 1.48 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
| EBIT | -2,012.4 | 3,100.3 | 4,409.8 | 3,940.0 | 4,166.8 | 3,491.1 | 3,655.3 | 3,827.2 | 4,007.2 | 4,195.7 |
| EBIT, % | -1.83 | 2.86 | 3.22 | 2.3 | 2.18 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 |
| Total Cash | 7,505.3 | 5,421.0 | 5,197.3 | 6,342.5 | 5,806.6 | 8,944.5 | 9,365.2 | 9,805.6 | 10,266.8 | 10,749.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 18,794.9 | 17,995.4 | 23,323.0 | 26,885.9 | 27,721.3 | 32,366.4 | 33,888.6 | 35,482.4 | 37,151.2 | 38,898.5 |
| Account Receivables, % | 17.1 | 16.61 | 17.03 | 15.67 | 14.51 | 16.18 | 16.18 | 16.18 | 16.18 | 16.18 |
| Inventories | 283.8 | 290.3 | 274.8 | 281.6 | 71.3 | 371.2 | 388.7 | 407.0 | 426.1 | 446.2 |
| Inventories, % | 0.25818 | 0.26787 | 0.2007 | 0.1641 | 0.03731911 | 0.18564 | 0.18564 | 0.18564 | 0.18564 | 0.18564 |
| Accounts Payable | 1,632.6 | 1,212.5 | 1,153.7 | 1,249.4 | 1,175.6 | 1,916.0 | 2,006.1 | 2,100.5 | 2,199.2 | 2,302.7 |
| Accounts Payable, % | 1.49 | 1.12 | 0.8426 | 0.72815 | 0.61548 | 0.95808 | 0.95808 | 0.95808 | 0.95808 | 0.95808 |
| Capital Expenditure | -568.8 | -613.5 | -846.7 | -1,040.1 | -1,033.0 | -1,139.5 | -1,193.1 | -1,249.2 | -1,308.0 | -1,369.5 |
| Capital Expenditure, % | -0.51752 | -0.56608 | -0.61841 | -0.60619 | -0.54083 | -0.56981 | -0.56981 | -0.56981 | -0.56981 | -0.56981 |
| Tax Rate, % | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 |
| EBITAT | -2,261.0 | 971.8 | 2,975.0 | 3,109.4 | 3,921.7 | 2,596.3 | 2,718.5 | 2,846.3 | 2,980.2 | 3,120.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -17,789.8 | 3,016.5 | -1,122.1 | 1,341.4 | 5,021.8 | 852.9 | 3,845.8 | 4,026.7 | 4,216.1 | 4,414.4 |
| WACC, % | 9.02 | 8.22 | 8.64 | 8.77 | 8.95 | 8.72 | 8.72 | 8.72 | 8.72 | 8.72 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 13,096.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 4,591 | |||||||||
| Terminal Value | 97,318 | |||||||||
| Present Terminal Value | 64,076 | |||||||||
| Enterprise Value | 77,172 | |||||||||
| Net Debt | 3,180 | |||||||||
| Equity Value | 73,992 | |||||||||
| Diluted Shares Outstanding, MM | 149 | |||||||||
| Equity Value Per Share | 495.55 |
What You Will Receive
- Authentic QUESSNS Financial Data: Access to both historical and projected figures for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Instantly calculate intrinsic value and NPV.
- Scenario Analysis: Explore various scenarios to assess Quess Corp’s potential future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Core Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation frameworks tailored for Quess Corp Limited (QUESSNS).
- WACC Tool: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital investments, and discount factors.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Quess Corp Limited (QUESSNS).
- Visualization Dashboard: Graphical representations that highlight key valuation metrics for straightforward analysis.
How It Operates
- Download the Template: Gain immediate access to the Excel-based QUESSNS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and more.
- Instant Calculations: The model will automatically refresh to show Quess Corp Limited’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the outcomes to inform your investment or financial strategy.
Why Opt for This Calculator?
- Reliable Data: Accurate Quess Corp Limited financials provide trustworthy valuation outcomes.
- Tailored Options: Modify essential variables such as growth rates, WACC, and tax considerations to fit your forecasts.
- Efficiency Boost: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Quality Tool: Crafted for investors, analysts, and consultants focused on Quess Corp Limited (QUESSNS).
- User-Friendly Design: An intuitive interface and clear, step-by-step guidelines make it accessible for all users.
Who Should Utilize Quess Corp Limited (QUESSNS)?
- Individual Investors: Make informed choices regarding the purchase or sale of Quess Corp Limited (QUESSNS) shares.
- Financial Analysts: Enhance valuation efforts with comprehensive financial models readily available for Quess Corp Limited (QUESSNS).
- Consultants: Provide clients with accurate and timely valuation insights for Quess Corp Limited (QUESSNS).
- Business Owners: Gain insights into the valuation of large firms like Quess Corp Limited (QUESSNS) to inform your strategic decisions.
- Finance Students: Master valuation techniques through analysis of real-world data and case studies related to Quess Corp Limited (QUESSNS).
Contents of the Template
- Preloaded QUESSNS Data: Historical and forecasted financial figures, encompassing revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted fields for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for extensive analysis.
- Key Ratios: Ratios related to profitability, leverage, and efficiency to assess 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.