DABUR INDIA In Crs

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