|
ROOTE MOBILE LIMITED (ROTA.NS) Avaliação DCF
IN | Communication Services | Telecommunications 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
Route Mobile Limited (ROUTE.NS) Bundle
Obtenha uma visão da sua análise de avaliação de Route Mobile Limited (rotens) com nossa calculadora DCF de última geração! Equipado com dados reais (rotens), este modelo do Excel permite ajustar as previsões e suposições para determinar com precisão o valor intrínseco da Route Mobile 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 | 9,562.5 | 14,061.7 | 20,020.3 | 35,692.3 | 40,232.9 | 40,532.4 | 40,834.1 | 41,138.0 | 41,444.2 | 41,752.7 |
| Revenue Growth, % | 0 | 47.05 | 42.37 | 78.28 | 12.72 | 0.74435 | 0.74435 | 0.74435 | 0.74435 | 0.74435 |
| EBITDA | 972.0 | 1,898.5 | 2,401.9 | 4,843.8 | 5,703.3 | 5,140.3 | 5,178.6 | 5,217.1 | 5,255.9 | 5,295.1 |
| EBITDA, % | 10.16 | 13.5 | 12 | 13.57 | 14.18 | 12.68 | 12.68 | 12.68 | 12.68 | 12.68 |
| Depreciation | 226.8 | 257.5 | 383.2 | 816.0 | 860.5 | 854.6 | 861.0 | 867.4 | 873.8 | 880.3 |
| Depreciation, % | 2.37 | 1.83 | 1.91 | 2.29 | 2.14 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 |
| EBIT | 745.2 | 1,641.0 | 2,018.7 | 4,027.8 | 4,842.8 | 4,285.7 | 4,317.6 | 4,349.7 | 4,382.1 | 4,414.7 |
| EBIT, % | 7.79 | 11.67 | 10.08 | 11.28 | 12.04 | 10.57 | 10.57 | 10.57 | 10.57 | 10.57 |
| Total Cash | 925.3 | 4,804.6 | 10,395.5 | 9,163.2 | 6,251.0 | 11,104.1 | 11,186.8 | 11,270.0 | 11,353.9 | 11,438.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,091.7 | 2,545.6 | 5,165.1 | 7,015.4 | 10,715.8 | 9,084.6 | 9,152.2 | 9,220.4 | 9,289.0 | 9,358.1 |
| Account Receivables, % | 21.87 | 18.1 | 25.8 | 19.66 | 26.63 | 22.41 | 22.41 | 22.41 | 22.41 | 22.41 |
| Inventories | -119.0 | -128.0 | -133.8 | -138.8 | 181.8 | -223.7 | -225.4 | -227.1 | -228.8 | -230.5 |
| Inventories, % | -1.24 | -0.91027 | -0.66832 | -0.38888 | 0.45187 | -0.55197 | -0.55197 | -0.55197 | -0.55197 | -0.55197 |
| Accounts Payable | 1,812.3 | 2,384.9 | 2,441.5 | 4,670.1 | 6,732.9 | 6,317.1 | 6,364.1 | 6,411.5 | 6,459.2 | 6,507.3 |
| Accounts Payable, % | 18.95 | 16.96 | 12.2 | 13.08 | 16.73 | 15.59 | 15.59 | 15.59 | 15.59 | 15.59 |
| Capital Expenditure | -72.8 | -76.6 | -170.8 | -380.6 | -356.1 | -333.2 | -335.7 | -338.2 | -340.7 | -343.2 |
| Capital Expenditure, % | -0.76078 | -0.54496 | -0.85313 | -1.07 | -0.8851 | -0.82206 | -0.82206 | -0.82206 | -0.82206 | -0.82206 |
| Tax Rate, % | 17.58 | 17.58 | 17.58 | 17.58 | 17.58 | 17.58 | 17.58 | 17.58 | 17.58 | 17.58 |
| EBITAT | 516.2 | 1,354.4 | 1,718.3 | 3,453.0 | 3,991.5 | 3,472.1 | 3,497.9 | 3,524.0 | 3,550.2 | 3,576.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 509.8 | 1,663.1 | -626.4 | 4,271.7 | 2,537.7 | 5,614.4 | 4,004.3 | 4,034.1 | 4,064.1 | 4,094.4 |
| WACC, % | 5.73 | 5.79 | 5.8 | 5.81 | 5.79 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 18,629.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 4,238 | |||||||||
| Terminal Value | 185,460 | |||||||||
| Present Terminal Value | 140,001 | |||||||||
| Enterprise Value | 158,630 | |||||||||
| Net Debt | -1,456 | |||||||||
| Equity Value | 160,086 | |||||||||
| Diluted Shares Outstanding, MM | 63 | |||||||||
| Equity Value Per Share | 2,550.91 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring comprehensive financial data for ROUTENS.
- Accurate Financial Data: Access to historical information and forward-looking projections (visible in the highlighted cells).
- Versatile Forecasting: Modify assumptions for key metrics such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your input changes affect the valuation of Route Mobile.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Format: Organized for ease of understanding and usability, complete with detailed instructions.
Key Features
- Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Route Mobile Limited (ROUTENS).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates according to your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Route Mobile Limited (ROUTENS).
- User-Friendly Dashboard and Charts: Visual representations of key valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled data for Route Mobile Limited (ROUTENS), including historical and projected figures.
- Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic recalculations reflecting Route Mobile's intrinsic value.
- Step 5: Utilize the results for investment strategies or reporting needs.
Why Opt for the Route Mobile Limited (ROUTENS) Calculator?
- Precision: Leverages genuine Route Mobile financials for accurate data.
- Versatility: Built to allow users to experiment and adjust inputs seamlessly.
- Efficiency: Eliminate the need to create a DCF model from the ground up.
- Expert-Level: Crafted with the attention to detail expected from CFOs.
- Intuitive: Simple to navigate, even for those lacking extensive financial modeling skills.
Who Can Benefit from This Product?
- Investors: Assess Route Mobile Limited’s (ROUTENS) valuation before making stock trades.
- CFOs and Financial Analysts: Optimize valuation methods and validate forecasts.
- Startup Founders: Understand the valuation process of leading public companies like Route Mobile Limited.
- Consultants: Provide clients with comprehensive valuation reports.
- Students and Educators: Utilize real data to explore and teach valuation strategies.
Contents of the Template
- Preloaded ROUTENS Data: Historical and projected financial metrics, encompassing revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade templates 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 financial reports for in-depth analysis.
- Key Ratios: Metrics for 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.