載入錯誤

看來載入頁面時發生了錯誤.

我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。

SHARDACROP -9.5%BHARATRAS -7.9%INSECTICID 6.1%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

BASF India

NSEI:BASF

印度 / 材料 / 化學品

5 年 DCF 收入退出價

股價

4,388.50 INR

公允價值

4,601.80 INR

Metrics	Range	Conclusion
Discount Rate	8.5% - 7.5%	8.0%
Terminal Revenue Multiple	1.1x - 1.2x	1.2x
Fair Value	₹4,333 - ₹4,880	₹4,602
Upside	-1.3% - 11.2%	4.9%

7.3%

Revenue 5y CAGR

7.1%

5y Avg EBITDA Margin

8.2%

Unlevered FCF 5y CAGR

5-Year DCF Model: Revenue Exit

股價

4,388.50 INR

公允價值

4,601.80 INR

看漲

4.9%

Revenue and EBITDA

CapEx

Working Capital

D&A

Tax Rate

Discount Rate

Terminal Value


Select Revenue and EBITDA Forecast

(INR in millions)		Input Projections
Fiscal Years Ending	Mar-24	Mar-25	Mar-26	Mar-27	Mar-28	Mar-29

Revenue	137,675	154,761	169,491	185,714	192,214	196,058
% Growth	0.9%	12.4%	9.5%	9.6%	3.5%	2.0%

EBITDA	8,810	9,698	11,953	13,720	14,200	14,484
% of Revenue	6.4%	6.3%	7.1%	7.4%	7.4%	7.4%

支援算式

Calculation of Free Cash Flow

Discounting Periods

Discounting Factors

Calculation of Enterprise Value

Equity Waterfall

Historical Financials

Current Trading Multiples


Calculation of Free Cash Flow

Projected Unlevered Cash Flow
(INR in millions)		Mar-25	Mar-26	Mar-27	Mar-28	Mar-29

EBITDA		9,698	11,953	13,720	14,200	14,484
Other Income / (Exp)		0	0	0	0	0
D&A		(1,059)	(1,169)	(1,252)	(1,296)	(1,322)

EBIT		8,639	10,784	12,468	12,904	13,162
Pro forma Taxes		(2,333)	(2,912)	(3,366)	(3,484)	(3,554)
NOPAT	5,441	6,306	7,872	9,102	9,420	9,609

Capital Expenditures	(1,009)	(2,025)	(2,130)	(2,130)	(2,205)	(2,249)
NWC Investment	(57)	(789)	(680)	(749)	(300)	(178)
(+) D&A	1,357	1,059	1,169	1,252	1,296	1,322

Free Cash Flow	5,731	4,551	6,231	7,474	8,211	8,504
% Growth		-21%	37%	20%	10%	4%

版權所有。使用條款

繁體中文

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी