RBL Bank Limited (RBLBANKNS) DCF Valuation

RBL Bank Limited (rblbank.ns) Avaliação DCF

IN | Financial Services | Banks - Regional | NSE
RBL Bank Limited (RBLBANKNS) DCF Valuation

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

RBL Bank Limited (RBLBANK.NS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore o potencial financeiro do RBL Bank Limited com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens e despesas para calcular o valor intrínseco do RBL Bank Limited e informe suas decisões de investimento.


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 105,503.4 107,963.7 121,164.1 154,537.5 178,194.9 203,770.8 233,017.6 266,462.2 304,706.9 348,440.9
Revenue Growth, % 0 2.33 12.23 27.54 15.31 14.35 14.35 14.35 14.35 14.35
EBITDA 8,803.8 -263.3 14,342.4 15,832.4 9,316.3 14,431.4 16,502.8 18,871.4 21,579.9 24,677.2
EBITDA, % 8.34 -0.24388 11.84 10.25 5.23 7.08 7.08 7.08 7.08 7.08
Depreciation 1,696.1 1,801.6 2,130.9 2,345.2 2,358.4 3,209.8 3,670.5 4,197.4 4,799.8 5,488.7
Depreciation, % 1.61 1.67 1.76 1.52 1.32 1.58 1.58 1.58 1.58 1.58
EBIT 7,107.7 -2,064.9 12,211.4 13,487.2 6,957.9 11,221.6 12,832.2 14,674.0 16,780.1 19,188.5
EBIT, % 6.74 -1.91 10.08 8.73 3.9 5.51 5.51 5.51 5.51 5.51
Total Cash 134,428.2 175,572.7 85,271.9 144,234.2 125,663.8 176,967.0 202,366.7 231,412.0 264,626.0 302,607.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 18,274.2 19,490.7 28,627.8 39,251.7 .0
Account Receivables, % 17.32 18.05 23.63 25.4 0
Inventories .0 -183,230.8 -123,235.4 -159,959.9 .0 -122,262.5 -139,810.6 -159,877.3 -182,824.2 -209,064.5
Inventories, % 0 -169.72 -101.71 -103.51 0 -60 -60 -60 -60 -60
Accounts Payable 5,121.3 3,327.9 4,731.5 7,574.0 .0 6,823.3 7,802.7 8,922.6 10,203.2 11,667.7
Accounts Payable, % 4.85 3.08 3.9 4.9 0 3.35 3.35 3.35 3.35 3.35
Capital Expenditure -1,789.7 -2,708.0 -2,443.3 -2,036.4 -2,883.3 -3,731.8 -4,267.4 -4,879.9 -5,580.3 -6,381.3
Capital Expenditure, % -1.7 -2.51 -2.02 -1.32 -1.62 -1.83 -1.83 -1.83 -1.83 -1.83
Tax Rate, % -3.06 -3.06 -3.06 -3.06 -3.06 -3.06 -3.06 -3.06 -3.06 -3.06
EBITAT 5,294.7 -1,661.4 9,195.4 12,599.0 7,170.6 9,508.4 10,873.1 12,433.7 14,218.3 16,259.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7,951.8 177,653.2 -58,846.0 41,851.0 -121,636.5 103,675.5 23,866.8 27,292.3 31,209.5 35,688.9
WACC, % 23.34 24.88 23.55 28.22 29.92 25.98 25.98 25.98 25.98 25.98
PV UFCF
SUM PV UFCF 134,614.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 36,403
Terminal Value 151,786
Present Terminal Value 47,827
Enterprise Value 182,441
Net Debt 11,686
Equity Value 170,755
Diluted Shares Outstanding, MM 610
Equity Value Per Share 280.04

What You Will Receive

  • Pre-Filled Financial Model: RBL Bank Limited’s actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Instantaneous Calculations: Automatic updates provide real-time results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Accurate RBL Financial Data: Gain access to reliable pre-loaded historical figures and forward-looking projections.
  • Tailored Forecast Inputs: Modify the yellow-highlighted fields, including WACC, growth rates, and margins to fit your analysis.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: View intuitive charts and summaries that help illustrate your valuation outcomes.
  • Designed for All Levels: An accessible and straightforward layout tailored for investors, CFOs, and consultants alike.

How It Functions

  • Step 1: Download the ready-made Excel template containing RBL Bank Limited’s (RBLBANKNS) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the important metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including the intrinsic value of RBL Bank Limited (RBLBANKNS).
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Opt for This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your analysis.
  • Real-Time Updates: Monitor immediate changes to RBL Bank's valuation as you tweak inputs.
  • Preloaded Data: Comes equipped with RBL Bank’s latest financial information for fast evaluation.
  • Preferred by Experts: A go-to tool for investors and analysts seeking data-driven insights.

Who Can Benefit from RBL Bank Limited (RBLBANKNS)?

  • Investors: Make informed investment choices with our expert financial resources.
  • Financial Analysts: Enhance efficiency with our customizable financial models at your fingertips.
  • Consultants: Tailor our tools swiftly for impactful client presentations and reports.
  • Finance Enthusiasts: Expand your knowledge of banking and finance through practical examples.
  • Educators and Students: Leverage our resources as effective learning tools in finance education.

What the Template Contains

  • Preloaded RBLBANK Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade spreadsheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios 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.

No products were found matching.