|
Voltamp Transformers Limited (Voltamp.NS) DCF Avaliação
IN | Industrials | Electrical Equipment & 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
Voltamp Transformers Limited (VOLTAMP.NS) Bundle
Projetado para precisão, nossa calculadora DCF (VOLTAMPNS) permite avaliar a avaliação dos transformadores de voltampo limitados usando dados financeiros em tempo real, juntamente com a flexibilidade de modificar todos os parâmetros essenciais para melhorar projeções.
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 | 8,585.8 | 6,923.1 | 11,272.1 | 13,851.0 | 16,094.2 | 19,414.8 | 23,420.4 | 28,252.5 | 34,081.5 | 41,113.1 |
| Revenue Growth, % | 0 | -19.37 | 62.82 | 22.88 | 16.2 | 20.63 | 20.63 | 20.63 | 20.63 | 20.63 |
| EBITDA | 1,230.7 | 1,499.1 | 1,819.5 | 2,709.5 | 4,113.3 | 3,776.2 | 4,555.2 | 5,495.1 | 6,628.8 | 7,996.5 |
| EBITDA, % | 14.33 | 21.65 | 16.14 | 19.56 | 25.56 | 19.45 | 19.45 | 19.45 | 19.45 | 19.45 |
| Depreciation | 89.9 | 88.5 | 79.4 | 96.9 | 113.7 | 172.3 | 207.8 | 250.7 | 302.4 | 364.8 |
| Depreciation, % | 1.05 | 1.28 | 0.7045 | 0.69984 | 0.70645 | 0.88734 | 0.88734 | 0.88734 | 0.88734 | 0.88734 |
| EBIT | 1,140.8 | 1,410.6 | 1,740.0 | 2,612.6 | 3,999.6 | 3,603.9 | 4,347.4 | 5,244.4 | 6,326.4 | 7,631.6 |
| EBIT, % | 13.29 | 20.38 | 15.44 | 18.86 | 24.85 | 18.56 | 18.56 | 18.56 | 18.56 | 18.56 |
| Total Cash | 425.2 | 433.5 | 950.7 | 914.6 | 606.0 | 1,165.5 | 1,406.0 | 1,696.1 | 2,046.0 | 2,468.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,536.8 | 1,707.2 | 1,904.5 | 2,328.7 | 2,387.5 | 3,537.4 | 4,267.3 | 5,147.7 | 6,209.8 | 7,491.0 |
| Account Receivables, % | 17.9 | 24.66 | 16.9 | 16.81 | 14.83 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 |
| Inventories | 1,155.5 | 1,273.1 | 2,093.7 | 1,747.7 | 2,262.2 | 2,993.6 | 3,611.2 | 4,356.3 | 5,255.1 | 6,339.3 |
| Inventories, % | 13.46 | 18.39 | 18.57 | 12.62 | 14.06 | 15.42 | 15.42 | 15.42 | 15.42 | 15.42 |
| Accounts Payable | 69.0 | 68.0 | 19.7 | 30.1 | 84.6 | 105.0 | 126.7 | 152.8 | 184.3 | 222.3 |
| Accounts Payable, % | 0.80396 | 0.98257 | 0.17447 | 0.21712 | 0.52594 | 0.54081 | 0.54081 | 0.54081 | 0.54081 | 0.54081 |
| Capital Expenditure | -198.6 | -99.6 | -186.4 | -81.6 | -193.4 | -279.5 | -337.1 | -406.7 | -490.6 | -591.8 |
| Capital Expenditure, % | -2.31 | -1.44 | -1.65 | -0.58906 | -1.2 | -1.44 | -1.44 | -1.44 | -1.44 | -1.44 |
| Tax Rate, % | 22.75 | 22.75 | 22.75 | 22.75 | 22.75 | 22.75 | 22.75 | 22.75 | 22.75 | 22.75 |
| EBITAT | 899.5 | 1,127.0 | 1,334.5 | 2,006.3 | 3,089.7 | 2,807.2 | 3,386.4 | 4,085.1 | 4,927.9 | 5,944.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,832.5 | 826.8 | 161.3 | 1,953.9 | 2,491.1 | 839.1 | 1,931.3 | 2,329.8 | 2,810.4 | 3,390.3 |
| WACC, % | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,341.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 3,526 | |||||||||
| Terminal Value | 217,934 | |||||||||
| Present Terminal Value | 165,820 | |||||||||
| Enterprise Value | 175,162 | |||||||||
| Net Debt | -260 | |||||||||
| Equity Value | 175,422 | |||||||||
| Diluted Shares Outstanding, MM | 10 | |||||||||
| Equity Value Per Share | 17,339.11 |
Benefits You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financial data for VOLTAMPNS.
- Accurate Data: Access to historical performance metrics and future projections (highlighted in the yellow cells).
- Forecasting Flexibility: Adjust key assumptions such as revenue growth, EBITDA margins, and WACC.
- Instant Calculations: Immediately observe how your inputs affect the valuation of Voltamp Transformers Limited.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Format: Organized for simplicity and ease of navigation, complete with detailed instructions.
Key Features
- 🔍 Real-Life VOLTAMPNS Financials: Pre-filled historical and projected data for Voltamp Transformers Limited.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Voltamp's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Voltamp's valuation immediately after making changes.
- Scenario Analysis: Evaluate and compare outcomes for various financial assumptions side-by-side.
How It Functions
- Download: Get the pre-prepared Excel file containing Voltamp Transformers Limited's (VOLTAMPNS) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA percentage, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop multiple projections and compare results instantly.
- Make Decisions: Utilize the valuation findings to inform your investment strategy.
Why Opt for This Calculator for Voltamp Transformers Limited (VOLTAMPNS)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Input Options: Easily modify the highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Voltamp Transformers.
- Prepopulated Information: Comes with historical and projected data for reliable benchmarks.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors.
Who Can Benefit from This Product?
- Engineering Students: Master transformer design principles and apply them with practical examples.
- Researchers: Utilize industry-standard models in your academic studies or projects.
- Investors: Evaluate your investment hypotheses and analyze the market performance of Voltamp Transformers Limited (VOLTAMPNS).
- Analysts: Enhance your analysis process with a ready-to-use, adaptable financial model.
- Small Business Entrepreneurs: Understand the evaluation methods used for large corporations like Voltamp Transformers Limited (VOLTAMPNS).
What the Template Contains
- Historical Data: Includes Voltamp Transformers Limited’s past financial performance and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Voltamp Transformers Limited (VOLTAMPNS).
- WACC Sheet: Pre-formulated calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust key parameters such as growth rates, EBITDA %, and capital expenditure assumptions.
- Quarterly and Annual Statements: A thorough overview of Voltamp Transformers Limited’s financials.
- Interactive Dashboard: Dynamic visualizations for evaluating valuation outcomes and forecasts.
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.