|
Suprajit Engineering Limited (suprajit.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
Suprajit Engineering Limited (SUPRAJIT.NS) Bundle
Explore as perspectivas financeiras da Suprajit Engineering Limited (Suprajitns) com a nossa calculadora DCF fácil de usar! Digite suas estimativas de crescimento, margens e despesas para calcular o valor intrínseco da Suprajit Engineering Limited (suprajitns) e aprimore sua estratégia de investimento.
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 | 15,542.1 | 16,355.3 | 18,303.8 | 27,523.6 | 28,958.6 | 34,223.9 | 40,446.7 | 47,800.9 | 56,492.3 | 66,764.1 |
| Revenue Growth, % | 0 | 5.23 | 11.91 | 50.37 | 5.21 | 18.18 | 18.18 | 18.18 | 18.18 | 18.18 |
| EBITDA | 2,118.8 | 2,662.6 | 3,069.0 | 3,494.9 | 3,827.8 | 4,969.0 | 5,872.5 | 6,940.3 | 8,202.2 | 9,693.5 |
| EBITDA, % | 13.63 | 16.28 | 16.77 | 12.7 | 13.22 | 14.52 | 14.52 | 14.52 | 14.52 | 14.52 |
| Depreciation | 581.3 | 567.6 | 585.1 | 954.6 | 1,037.5 | 1,194.9 | 1,412.2 | 1,669.0 | 1,972.4 | 2,331.1 |
| Depreciation, % | 3.74 | 3.47 | 3.2 | 3.47 | 3.58 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 |
| EBIT | 1,537.6 | 2,095.0 | 2,483.9 | 2,540.3 | 2,790.4 | 3,774.1 | 4,460.3 | 5,271.3 | 6,229.7 | 7,362.5 |
| EBIT, % | 9.89 | 12.81 | 13.57 | 9.23 | 9.64 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 |
| Total Cash | 2,487.0 | 3,625.1 | 4,456.1 | 5,519.8 | 6,288.3 | 7,137.8 | 8,435.6 | 9,969.4 | 11,782.1 | 13,924.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,820.3 | 3,319.6 | 2,971.9 | 4,608.4 | 5,185.6 | 6,114.4 | 7,226.2 | 8,540.1 | 10,092.9 | 11,928.0 |
| Account Receivables, % | 18.15 | 20.3 | 16.24 | 16.74 | 17.91 | 17.87 | 17.87 | 17.87 | 17.87 | 17.87 |
| Inventories | 2,762.0 | 3,145.3 | 3,432.8 | 4,826.0 | 4,449.3 | 6,068.3 | 7,171.6 | 8,475.6 | 10,016.7 | 11,838.0 |
| Inventories, % | 17.77 | 19.23 | 18.75 | 17.53 | 15.36 | 17.73 | 17.73 | 17.73 | 17.73 | 17.73 |
| Accounts Payable | 2,140.1 | 2,476.0 | 1,939.7 | 2,923.2 | 2,535.5 | 4,030.3 | 4,763.1 | 5,629.2 | 6,652.7 | 7,862.4 |
| Accounts Payable, % | 13.77 | 15.14 | 10.6 | 10.62 | 8.76 | 11.78 | 11.78 | 11.78 | 11.78 | 11.78 |
| Capital Expenditure | -669.5 | -254.8 | -526.5 | -919.0 | -911.8 | -1,042.5 | -1,232.0 | -1,456.0 | -1,720.7 | -2,033.6 |
| Capital Expenditure, % | -4.31 | -1.56 | -2.88 | -3.34 | -3.15 | -3.05 | -3.05 | -3.05 | -3.05 | -3.05 |
| Tax Rate, % | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 | 26.56 |
| EBITAT | 1,203.1 | 1,538.4 | 1,828.1 | 1,754.5 | 2,049.1 | 2,776.1 | 3,280.8 | 3,877.4 | 4,582.4 | 5,415.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,327.3 | 1,304.5 | 1,410.5 | -256.2 | 1,586.7 | 1,875.6 | 1,978.7 | 2,338.5 | 2,763.7 | 3,266.2 |
| WACC, % | 7.91 | 7.87 | 7.87 | 7.84 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,579.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 3,397 | |||||||||
| Terminal Value | 87,693 | |||||||||
| Present Terminal Value | 60,032 | |||||||||
| Enterprise Value | 69,611 | |||||||||
| Net Debt | 5,926 | |||||||||
| Equity Value | 63,686 | |||||||||
| Diluted Shares Outstanding, MM | 139 | |||||||||
| Equity Value Per Share | 459.26 |
What You Will Receive
- Authentic Suprajit Data: Comprehensive financials – covering revenue to EBIT – derived from both actual and projected figures.
- Complete Customization: Modify essential parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
- Immediate Valuation Updates: Automatic recalibrations that allow you to assess the effects of modifications on Suprajit’s fair value.
- Flexible Excel Template: Designed for quick adjustments, scenario evaluations, and in-depth projections.
- Efficient and Precise: Eliminate the need to create models from the ground up while ensuring accuracy and adaptability.
Key Features
- Advanced DCF Calculator: Comprehensive unlevered and levered DCF valuation models tailored for Suprajit Engineering Limited (SUPRAJITNS).
- WACC Calculator: Pre-designed Weighted Average Cost of Capital sheet allowing for customizable inputs specific to SUPRAJITNS.
- Editable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for accurate projections.
- Built-In Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for Suprajit Engineering Limited (SUPRAJITNS).
- Dashboard and Charts: Visual representations that highlight key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Suprajit Engineering Limited’s (SUPRAJITNS) data.
- Step 2: Review the populated sheets to comprehend the key performance indicators.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth rates, profit margins).
- Step 4: Instantly see updated results, including the intrinsic value of Suprajit Engineering Limited (SUPRAJITNS).
- Step 5: Utilize the outputs to make informed investment choices or create reports.
Why Opt for Suprajit Engineering Limited (SUPRAJITNS)?
- Time-Efficient: Skip the hassle of building financial models from scratch – our solutions are readily available.
- Enhanced Precision: Dependable financial data and methodologies minimize valuation errors.
- Completely Customizable: Adjust the models to align with your specific assumptions and forecasts.
- User-Friendly Insights: Intuitive charts and outputs simplify the interpretation of results.
- Preferred by Professionals: Crafted for experts who prioritize accuracy and ease of use.
Who Should Use This Product?
- Individual Investors: Gain insights to make well-informed decisions regarding buying or selling Suprajit Engineering Limited (SUPRAJITNS) stock.
- Financial Analysts: Efficiently enhance valuation processes with ready-to-apply financial models specific to Suprajit Engineering Limited (SUPRAJITNS).
- Consultants: Provide clients with quick and precise valuation insights related to Suprajit Engineering Limited (SUPRAJITNS).
- Business Owners: Learn how major companies like Suprajit Engineering Limited (SUPRAJITNS) are valued to inform your own business strategies.
- Finance Students: Master valuation techniques through the analysis of real-world data and scenarios involving Suprajit Engineering Limited (SUPRAJITNS).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Suprajit Engineering Limited (SUPRAJITNS), including metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated worksheet for calculating the Weighted Average Cost of Capital (WACC), incorporating parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate in-depth analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios specifically for Suprajit Engineering Limited (SUPRAJITNS).
- Dashboard and Charts: A visual summary of valuation outputs and underlying assumptions for easy analysis of results.
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.