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。

RPOWER 8.9%ADANIENSOL 8.7%ENERGYDEV -5.0%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Torrent Power Ltd

NSEI:TORNTPOWER

印度 / 公用事業 / 電力公用事業

5 年 DCF 收入退出價

股價

1,489.25 INR

公允價值

932.97 INR

Metrics	Range	Conclusion
Discount Rate	8.8% - 7.8%	8.3%
Terminal Revenue Multiple	2.4x - 2.6x	2.5x
Fair Value	₹836.62 - ₹1,033	₹932.97
Upside	-44.3% - -31.2%	-37.9%

8.3%

Revenue 5y CAGR

21.6%

5y Avg EBITDA Margin

NM

Unlevered FCF 5y CAGR

5-Year DCF Model: Revenue Exit

股價

1,489.25 INR

公允價值

932.97 INR

看漲

-37.9%

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	271,832	295,511	325,938	347,874	360,050	405,184
% Growth	5.8%	8.7%	10.3%	6.7%	3.5%	12.5%

EBITDA	46,612	54,284	59,719	74,093	88,200	102,800
% of Revenue	17.1%	18.4%	18.3%	21.3%	24.5%	25.4%

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		54,284	59,719	74,093	88,200	102,800
Other Income / (Exp)		0	0	0	0	0
D&A		(15,186)	(17,032)	(20,388)	(23,600)	(27,700)

EBIT		39,098	42,687	53,705	64,600	75,100
Pro forma Taxes		(8,993)	(9,818)	(12,352)	(14,858)	(17,273)
NOPAT	25,470	30,105	32,869	41,353	49,742	57,827

Capital Expenditures	(36,565)	(57,117)	(82,609)	(95,000)	(78,242)	(158,014)
NWC Investment	(91)	(145)	(187)	(135)	(75)	(277)
(+) D&A	13,533	15,186	17,032	20,388	23,600	27,700

Free Cash Flow	2,347	(11,971)	(32,895)	(33,393)	(4,975)	(72,764)
% Growth		NM	NM	NM	NM	NM

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