|
Torrent Power Limited (TorntPower.NS) DCF Avaliação
IN | Utilities | Independent Power Producers | 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
Torrent Power Limited (TORNTPOWER.NS) Bundle
Procurando determinar o valor intrínseco da Torrent Power Limited? Nossa calculadora DCF (TorntPowerns) integra dados do mundo real com recursos abrangentes de personalização, permitindo ajustar as projeções e aprimorar suas opções 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 | 134,735.2 | 120,167.4 | 140,552.6 | 256,941.2 | 271,832.1 | 336,225.8 | 415,873.6 | 514,389.0 | 636,241.6 | 786,959.5 |
| Revenue Growth, % | 0 | -10.81 | 16.96 | 82.81 | 5.8 | 23.69 | 23.69 | 23.69 | 23.69 | 23.69 |
| EBITDA | 26,533.8 | 36,036.5 | 25,260.4 | 50,608.6 | 47,842.1 | 70,574.2 | 87,292.3 | 107,970.8 | 133,547.8 | 165,183.6 |
| EBITDA, % | 19.69 | 29.99 | 17.97 | 19.7 | 17.6 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 |
| Depreciation | 13,042.7 | 12,795.5 | 13,338.6 | 12,809.6 | 13,805.3 | 26,819.0 | 33,172.1 | 41,030.2 | 50,749.8 | 62,771.8 |
| Depreciation, % | 9.68 | 10.65 | 9.49 | 4.99 | 5.08 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 |
| EBIT | 13,491.1 | 23,241.0 | 11,921.8 | 37,799.0 | 34,036.8 | 43,755.1 | 54,120.2 | 66,940.6 | 82,798.0 | 102,411.9 |
| EBIT, % | 10.01 | 19.34 | 8.48 | 14.71 | 12.52 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 |
| Total Cash | 7,774.9 | 5,339.1 | 6,154.9 | 42,426.7 | 12,914.6 | 24,111.3 | 29,823.0 | 36,887.7 | 45,625.9 | 56,434.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 31,074.5 | 30,977.5 | 35,205.9 | 51,509.9 | 58,632.9 | 77,672.9 | 96,072.7 | 118,831.2 | 146,980.8 | 181,798.8 |
| Account Receivables, % | 23.06 | 25.78 | 25.05 | 20.05 | 21.57 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 |
| Inventories | 5,982.4 | 4,503.5 | 5,375.7 | 8,202.8 | 8,999.7 | 12,450.9 | 15,400.4 | 19,048.6 | 23,561.0 | 29,142.3 |
| Inventories, % | 4.44 | 3.75 | 3.82 | 3.19 | 3.31 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| Accounts Payable | 10,379.1 | 9,747.9 | 11,111.3 | 15,226.7 | 18,119.2 | 24,418.4 | 30,202.8 | 37,357.4 | 46,207.0 | 57,152.8 |
| Accounts Payable, % | 7.7 | 8.11 | 7.91 | 5.93 | 6.67 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 |
| Capital Expenditure | -13,471.6 | -12,959.7 | -18,091.4 | -28,155.5 | -36,564.8 | -39,045.3 | -48,294.7 | -59,735.1 | -73,885.6 | -91,388.2 |
| Capital Expenditure, % | -10 | -10.78 | -12.87 | -10.96 | -13.45 | -11.61 | -11.61 | -11.61 | -11.61 | -11.61 |
| Tax Rate, % | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 | 29.02 |
| EBITAT | 33,359.8 | 19,334.4 | 9,596.7 | 26,316.1 | 24,160.6 | 35,379.8 | 43,760.8 | 54,127.2 | 66,949.3 | 82,808.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 6,253.1 | 20,114.9 | 1,106.7 | -4,045.5 | -3,626.3 | 6,961.4 | 13,073.5 | 16,170.4 | 20,001.0 | 24,739.0 |
| WACC, % | 6.99 | 6.77 | 6.74 | 6.6 | 6.61 | 6.74 | 6.74 | 6.74 | 6.74 | 6.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 64,551.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 25,481 | |||||||||
| Terminal Value | 680,970 | |||||||||
| Present Terminal Value | 491,421 | |||||||||
| Enterprise Value | 555,972 | |||||||||
| Net Debt | 112,810 | |||||||||
| Equity Value | 443,162 | |||||||||
| Diluted Shares Outstanding, MM | 481 | |||||||||
| Equity Value Per Share | 922.07 |
Benefits You Will Receive
- Comprehensive Financial Model: Utilize Torrent Power's actual data for accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instant updates provide results as you implement changes.
- Professional-Grade Template: An expertly crafted Excel file ready for investor presentations.
- Flexible and Reusable: Designed for adaptability, perfect for detailed and repeated forecasts.
Key Features
- Real-Life TORNTPOWERNS Data: Pre-loaded with Torrent Power Limited's historical financial records and forward-looking forecasts.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditure parameters.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value in response to your inputs.
- Scenario Testing: Develop various forecasting scenarios to evaluate different valuation results.
- User-Friendly Design: A straightforward and organized layout suitable for both experienced professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Torrent Power Limited’s (TORNTPOWERNS) preloaded data.
- 2. Adjust Assumptions: Modify key variables such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results in Real-Time: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Share professional valuation insights to back up your investment decisions.
Why Choose This Calculator for Torrent Power Limited (TORNTPOWERNS)?
- User-Friendly Interface: Suitable for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust variables to tailor your analysis.
- Real-Time Updates: Instantly observe how changes affect Torrent Power's valuation.
- Preconfigured Data: Comes with Torrent Power's actual financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.
Who Should Utilize Torrent Power Limited (TORNTPOWERNS)?
- Investors: Empower your investment choices with a top-tier valuation tool tailored for Torrent Power Limited (TORNTPOWERNS).
- Financial Analysts: Save valuable time using a ready-to-customize DCF model specific to Torrent Power Limited (TORNTPOWERNS).
- Consultants: Effortlessly modify the template for client briefings or reports focusing on Torrent Power Limited (TORNTPOWERNS).
- Finance Enthusiasts: Enhance your knowledge of valuation methods through practical examples related to Torrent Power Limited (TORNTPOWERNS).
- Educators and Students: Leverage this tool as an effective resource for learning in finance courses pertaining to Torrent Power Limited (TORNTPOWERNS).
Contents of the Template
- Detailed DCF Model: Editable template featuring in-depth valuation computations.
- Relevant Data: Torrent Power Limited’s historical and projected financials preloaded for your analysis.
- Flexible Parameters: Modify WACC, growth rates, and tax assumptions for scenario testing.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Essential Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Clear charts and tables providing actionable 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.