|
Voltas Limited (Voltas.NS) Avaliação DCF
IN | Industrials | Industrial - Machinery | 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
Voltas Limited (VOLTAS.NS) Bundle
Avaliação da Streamline Voltas Limited (Voltasns) com nossa calculadora DCF personalizável! Equipado com o Voltas Limited preciso (Voltasns) e entradas de previsão ajustável, você pode explorar diferentes cenários e determinar o valor justo da Voltas Limited (Voltasns) em apenas alguns 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 | 76,271.5 | 74,565.5 | 78,410.7 | 93,993.7 | 124,812.1 | 142,155.2 | 161,908.1 | 184,405.8 | 210,029.6 | 239,213.9 |
| Revenue Growth, % | 0 | -2.24 | 5.16 | 19.87 | 32.79 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 |
| EBITDA | 8,651.4 | 8,254.1 | 8,681.3 | 4,959.4 | 7,268.8 | 12,675.7 | 14,437.1 | 16,443.2 | 18,728.0 | 21,330.3 |
| EBITDA, % | 11.34 | 11.07 | 11.07 | 5.28 | 5.82 | 8.92 | 8.92 | 8.92 | 8.92 | 8.92 |
| Depreciation | 310.3 | 327.5 | 361.7 | 385.6 | 465.9 | 594.5 | 677.1 | 771.1 | 878.3 | 1,000.3 |
| Depreciation, % | 0.40684 | 0.43921 | 0.46129 | 0.41024 | 0.37328 | 0.41817 | 0.41817 | 0.41817 | 0.41817 | 0.41817 |
| EBIT | 8,341.1 | 7,926.6 | 8,319.6 | 4,573.8 | 6,802.9 | 12,081.3 | 13,760.0 | 15,672.0 | 17,849.7 | 20,330.0 |
| EBIT, % | 10.94 | 10.63 | 10.61 | 4.87 | 5.45 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 |
| Total Cash | 8,712.7 | 7,379.8 | 10,475.4 | 13,684.3 | 17,444.4 | 17,972.8 | 20,470.1 | 23,314.5 | 26,554.2 | 30,243.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 27,265.9 | 28,646.5 | 28,579.9 | 34,085.4 | 32,762.8 | 49,222.2 | 56,061.8 | 63,851.8 | 72,724.2 | 82,829.5 |
| Account Receivables, % | 35.75 | 38.42 | 36.45 | 36.26 | 26.25 | 34.63 | 34.63 | 34.63 | 34.63 | 34.63 |
| Inventories | 14,689.4 | 12,796.0 | 16,613.9 | 15,919.7 | 21,353.8 | 26,058.2 | 29,679.1 | 33,803.1 | 38,500.2 | 43,849.9 |
| Inventories, % | 19.26 | 17.16 | 21.19 | 16.94 | 17.11 | 18.33 | 18.33 | 18.33 | 18.33 | 18.33 |
| Accounts Payable | 26,888.9 | 24,645.3 | 29,420.5 | 30,126.3 | 38,557.2 | 47,983.3 | 54,650.7 | 62,244.6 | 70,893.7 | 80,744.6 |
| Accounts Payable, % | 35.25 | 33.05 | 37.52 | 32.05 | 30.89 | 33.75 | 33.75 | 33.75 | 33.75 | 33.75 |
| Capital Expenditure | -905.0 | -208.2 | -481.6 | -1,799.3 | -2,930.5 | -1,803.1 | -2,053.7 | -2,339.1 | -2,664.1 | -3,034.3 |
| Capital Expenditure, % | -1.19 | -0.27922 | -0.6142 | -1.91 | -2.35 | -1.27 | -1.27 | -1.27 | -1.27 | -1.27 |
| Tax Rate, % | 48.13 | 48.13 | 48.13 | 48.13 | 48.13 | 48.13 | 48.13 | 48.13 | 48.13 | 48.13 |
| EBITAT | 5,795.8 | 5,869.3 | 6,014.4 | 2,010.5 | 3,528.9 | 7,530.3 | 8,576.7 | 9,768.4 | 11,125.8 | 12,671.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -9,865.3 | 4,257.8 | 6,918.4 | -3,508.7 | 5,383.7 | -5,416.2 | 3,407.0 | 3,880.4 | 4,419.6 | 5,033.7 |
| WACC, % | 6.42 | 6.43 | 6.42 | 6.39 | 6.4 | 6.41 | 6.41 | 6.41 | 6.41 | 6.41 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 8,275.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 5,235 | |||||||||
| Terminal Value | 217,068 | |||||||||
| Present Terminal Value | 159,092 | |||||||||
| Enterprise Value | 167,368 | |||||||||
| Net Debt | -717 | |||||||||
| Equity Value | 168,085 | |||||||||
| Diluted Shares Outstanding, MM | 331 | |||||||||
| Equity Value Per Share | 507.99 |
What You Will Receive
- Authentic Voltas Data: Comprehensive financials – from revenue to EBIT – leveraging actual and projected figures.
- Complete Customization: Modify all essential parameters (yellow cells) including WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic updates that allow you to assess the effects of changes on Voltas Limited’s fair value.
- Flexible Excel Template: Designed for effortless modifications, scenario analysis, and detailed forecasts.
- Efficient and Reliable: Eliminate the need to construct models from the ground up, while ensuring accuracy and adaptability.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Voltas Limited (VOLTASNS).
- WACC Calculator: Features a ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to Voltas Limited (VOLTASNS).
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit the needs of Voltas Limited (VOLTASNS).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Voltas Limited (VOLTASNS).
- Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for streamlined analysis of Voltas Limited (VOLTASNS).
How It Functions
- 1. Access the Template: Download and open the Excel sheet containing Voltas Limited's (VOLTASNS) preloaded financial data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Get Instant Results: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Various Scenarios: Evaluate multiple forecasts to assess different valuation results.
- 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.
Why Opt for Voltas Limited (VOLTASNS)?
- Time-Saving: No need to start from scratch – our solutions are ready for immediate use.
- Enhanced Accuracy: Dependable data and formulas help minimize valuation errors.
- Completely Customizable: Adapt our models to suit your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.
Who Can Benefit from This Product?
- Finance Students: Explore valuation methods and apply them with actual data.
- Academics: Utilize industry-standard models in your coursework or research initiatives.
- Investors: Evaluate your own predictions and assess valuation results for Voltas Limited (VOLTASNS).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Small Business Owners: Discover how major public companies like Voltas Limited (VOLTASNS) are assessed and analyzed.
Components of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Voltas Limited (VOLTASNS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specific sheet dedicated to calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that indicate intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Includes critical profitability, leverage, and efficiency ratios for Voltas Limited (VOLTASNS).
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for easier 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.