A mind your Go to the Reports Tab Scroll left From the “Data Sheet” tab, where you copied the data from screener to the “Reports” Tab vvea2 | zara v9 2191.6 13.1% ves2 | 21869 Reports Tab is the Main Tab where all analysis, are viewed togther and all the changes that WRX OM LRM O72 8672-71869 25839 2191.6 13.1% ee oes These Boxes in Gold are the Values of different Growth Factors that are automatically calculated from the data. When we analyise a stock it is importaint to know what the historical performance was, and based on that we start our Future Valuation Projections movi | vww2 2ieey 28889 2191.6 13.1% These Blue Boxes are the ones what we have to manually enter ( Very Easy ). When we Enter the numbers in these boxes the valuations will automatically be projected 2| 19672 r1e49 | 25839 | 2191.6 13.1% In the Blue Box you have &o enter, the rate: that YOU assume the company will grow in the future. All you need to do in most cases is just use the same numbers you see in the orange box bo the blue Box. at times you might see unrealistic numbers, like ex- Sales 200% growth (in the Orange Box ) in Ghat case use a number Ghat you think is reasonable for Future Valuation always refer to the orange boxes and then based on logic enter the numbers you find reasonable in the Blue Box ame | eo | 2191.6 131% SS eon... Similarly in Ghe box above you can see the “All Factor Growth Rate” it is the average growth Rate of the company which is an averag of the sales Growth, profit growth etc for DCF Valuation, we can either enter that or the WACC, which you can google or calculate’ yourself but generally its very hard to do so, and the All factor growth rate works pretty well. so you can use that itself aie |) zm |) mea | 2) mona veer2 | 21869 25809 | 2191.6 13.1% These 3 Rates in the Yellow box are the universal Growth Rates, which you can use anywhere, like replace it with estimated sales, net profit growth rate etc. RENCE NDUSTRES LID 2° we972 21069 | 25689 2191.6 13.1% ern ie nse | zaps | zar82 18 These Boxes are filled by a simple google search. Terminal Value is the Current GDP ( use a good years GDP ) Risk Free Rate is the Current Bank Repo Rate ( Google Search “bank Repo Rate” and just enter that percentage in this box ) Market Return is the Nifty 1 Year Return ( moneycontrol nifty50 and enter the 1 year return percentage ) ais mare |) mer | vsen2 | moa | ieer2 | 2ie69 | 259 2191.6 13.1% ee Now bo Fill the Yellow Box, Go to Moneycontrol website - and search the stock you want analyise and scroll down till you see this “Overview” part as shown in the image below ‘#KnowBeforeYoulnvest a just Copy these marked boxes data from moneycontrol website to the Excel Sheet Reports tab. And your work here is done zis mare |) mover rwen2 | mora | ieer2 | 2ies9 | 2509 2191.6 13.1% ET oer. scree e263 now, the 2nd last thing that we need to do is use screener.in website to get these PE values go to the screener website, and search the stock and then scroll down till you see the price chart, all you need to do here is just select the price-earnings tab and choose 6m option like in the image below scre@geril icc the Next Step is to pick the High, Low and Avg PE Ratio of the Last 6months from this chart, (Very Easy), just Gake your cursor and pic those values screenenil Just enter these in the excel sheet box and your PE Table is Ready as shown in the image below mona rear2 | 2im69 29 2191.6 13.1% Now, For Capex, its a bit tricky, MOST COMPANIES in india are in Expansion stage hence, the Capex amount is either at times so high that the DCF model fails to work due to lower Operating CF Hence, dont weigh too much into the CAPex Model and lets keep it optional, for Capex enter the same amount as in the orange box to the Blue box, else you can use Monrningstar.in webiste to get the capex number ( under the Finanicals -> Cash Flow Capital Expenditure column ) ( will make a video on this ) but in general use the calculated one areas | 25089 | 2191.6 13.1% —-—- All your Analysis Entires are DONE... Now we come to the scoring, you will see some Boxes with Yes/No Written here, now since all models are projecting different scores, some models might give you very irradic scores, like 3-4 times the current share price In that case, we dont use them since the core of the value might have skewed figures, so for those we choose NO and the score within 2X returns are still acceptable.. Use a bit of logic and you will manage this. Refer to the image below the Yellow box are all drop down menus, with Yes/No Pick NO for those with absurd numbers and then on the Right side you will get the Final Target price avaraged out from all the YES models. Congratulations!! your Score is Here and this is your Final Target price. P.S. - Read through all the narrations on the excel sheet to understand the reporting better