Scribd Logo
Upload

Welcome to Scribd!

  • Dabur Enterprise Value (Blank Sheet)

    Uploaded by

    urmila rana
    11 views2 pages
    This document provides projections for Dabur India's revenue, EBITDA, depreciation and amortization, EBIT, net income, capital expenditures, and free cash flow to the company from 2017-2022E. It also lists assumptions for the discount rate, tax rate, revenue growth rate, EBITDA margin, depreciation as a percentage of capex, and capex as a percentage of revenue to calculate the company's enterprise value through 2022.

    Original Description:

    dabur excel sheet for calculation for IMT

    Original Title

    Dabur+Enterprise+Value+[Blank+Sheet]

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document provides projections for Dabur India's revenue, EBITDA, depreciation and amortization, EBIT, net income, capital expenditures, and free cash flow to the company from 2017-2022E. It also lists assumptions for the discount rate, tax rate, revenue growth rate, EBITDA margin, depreciation as a percentage of capex, and capex as a percentage of revenue to calculate the company's enterprise value through 2022.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    11 views2 pages

    Dabur Enterprise Value (Blank Sheet)

    Uploaded by

    urmila rana
    This document provides projections for Dabur India's revenue, EBITDA, depreciation and amortization, EBIT, net income, capital expenditures, and free cash flow to the company from 2017-2022E. It also lists assumptions for the discount rate, tax rate, revenue growth rate, EBITDA margin, depreciation as a percentage of capex, and capex as a percentage of revenue to calculate the company's enterprise value through 2022.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    DABUR INDIA In Crs

    0 1 2 3
    Year 2017 2018E 2019E 2020E
    Revenue 8360.00
    EBITDA [Excluded]
    D&A <b> [Excluded]
    EBIT [Excluded]
    EBIT*(1-tax) <a> [Excluded]
    Capex <c> [Excluded]
    FCF to company (a+b-c) [Excluded]
    Terminal value (2023 onwards) -
    FCF + Terminal value -
    Enterprise Value <d> ₹0.00
    4 5 Assumptions
    2021E 2022E Discount Rate 12%
    Tax rate 21%
    Revenue Growth 30%
    EBITDA Margin 40%
    D&A (% of Capex) 20%
    Capex (% of Revenue) 1.5%

    You might also like