|
UCO Bank (ucobank.ns) Avaliação DCF
IN | Financial Services | Banks - Regional | 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
UCO Bank (UCOBANK.NS) Bundle
Simplifique a avaliação do UCO Bank com esta calculadora DCF personalizável! Apresentando finanças do UCO Bank e insumos de previsão ajustáveis, você pode testar cenários e descobrir o valor justo do UCO Bank 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 | 69,679.8 | 89,395.3 | 95,732.4 | 98,515.8 | 93,589.2 | 101,378.1 | 109,815.3 | 118,954.7 | 128,854.7 | 139,578.6 |
| Revenue Growth, % | 0 | 28.29 | 7.09 | 2.91 | -5 | 8.32 | 8.32 | 8.32 | 8.32 | 8.32 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1,372.9 | 1,344.2 | 1,649.6 | 2,551.8 | 2,809.2 | 2,187.5 | 2,369.6 | 2,566.8 | 2,780.4 | 3,011.8 |
| Depreciation, % | 1.97 | 1.5 | 1.72 | 2.59 | 3 | 2.16 | 2.16 | 2.16 | 2.16 | 2.16 |
| EBIT | -1,372.9 | -1,344.2 | -1,649.6 | -2,551.8 | -2,809.2 | -2,187.5 | -2,369.6 | -2,566.8 | -2,780.4 | -3,011.8 |
| EBIT, % | -1.97 | -1.5 | -1.72 | -2.59 | -3 | -2.16 | -2.16 | -2.16 | -2.16 | -2.16 |
| Total Cash | 119,528.5 | 149,644.6 | 167,771.5 | 193,423.2 | 195,450.1 | 101,378.1 | 109,815.3 | 118,954.7 | 128,854.7 | 139,578.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -295,900.4 | -307,830.3 | -336,187.7 | -417,792.2 | .0 | -81,102.5 | -87,852.3 | -95,163.8 | -103,083.8 | -111,662.9 |
| Inventories, % | -424.66 | -344.35 | -351.17 | -424.09 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 7,527.0 | 6,063.4 | 6,279.6 | 8,930.6 | 5,530.1 | 7,931.5 | 8,591.6 | 9,306.7 | 10,081.2 | 10,920.2 |
| Accounts Payable, % | 10.8 | 6.78 | 6.56 | 9.07 | 5.91 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 |
| Capital Expenditure | -1,432.2 | -1,642.6 | -2,160.2 | -2,883.4 | -3,536.2 | -2,606.4 | -2,823.3 | -3,058.2 | -3,312.8 | -3,588.5 |
| Capital Expenditure, % | -2.06 | -1.84 | -2.26 | -2.93 | -3.78 | -2.57 | -2.57 | -2.57 | -2.57 | -2.57 |
| Tax Rate, % | 34.93 | 34.93 | 34.93 | 34.93 | 34.93 | 34.93 | 34.93 | 34.93 | 34.93 | 34.93 |
| EBITAT | -901.1 | 2,594.1 | -1,713.8 | -1,604.2 | -1,828.0 | -1,284.4 | -1,391.3 | -1,507.1 | -1,632.5 | -1,768.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 302,466.9 | 12,762.0 | 26,349.2 | 82,319.7 | -423,747.6 | 81,800.7 | 5,564.9 | 6,028.0 | 6,529.7 | 7,073.1 |
| WACC, % | 18.89 | 6.42 | 25.41 | 18.36 | 18.78 | 17.57 | 17.57 | 17.57 | 17.57 | 17.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 83,876.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7,215 | |||||||||
| Terminal Value | 46,334 | |||||||||
| Present Terminal Value | 20,626 | |||||||||
| Enterprise Value | 104,502 | |||||||||
| Net Debt | -290,254 | |||||||||
| Equity Value | 394,756 | |||||||||
| Diluted Shares Outstanding, MM | 11,956 | |||||||||
| Equity Value Per Share | 33.02 |
What You Will Receive
- Genuine UCO Financial Data: Pre-filled with UCO Bank’s historical and projected figures for precise analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch UCO Bank’s intrinsic value update in real-time as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for accurate DCF outcomes.
- User-Friendly Interface: Streamlined design and straightforward instructions suitable for all skill levels.
Key Features
- Pre-Loaded Data: UCO Bank's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Witness UCO Bank's intrinsic value recalculated in real-time.
- Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
- Built for Accuracy: A professional tool tailored for analysts, investors, and finance specialists.
How It Operates
- Download: Get the pre-built Excel file featuring UCO Bank's financial information.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Instantly: The intrinsic value and NPV calculations refresh automatically.
- Analyze Scenarios: Generate various projections and evaluate results in real-time.
- Make Informed Choices: Leverage the valuation findings to shape your investment approach.
Why Choose This Calculator?
- Tailored for Finance Experts: A sophisticated tool utilized by analysts, CFOs, and financial consultants.
- Accurate Historical Data: UCO Bank's (UCOBANKNS) past and projected financials are preloaded for precision.
- Versatile Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Results: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance simplifies the entire process.
Who Can Benefit from This Product?
- Investors: Assess UCO Bank's valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation workflows and evaluate financial forecasts.
- Startup Founders: Understand the valuation methods used for prominent financial institutions like UCO Bank.
- Consultants: Provide detailed valuation analysis for various clients.
- Students and Educators: Utilize real-time data for practicing and teaching valuation methodologies.
Contents of the Template
- Pre-Filled Data: Contains UCO Bank’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated spreadsheet for WACC calculations based on custom entries.
- Key Financial Ratios: Evaluate UCO Bank’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual summaries including charts and tables for key valuation outcomes.
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.