Radico Khaitan Ltd
NSE:RADICO

Watchlist Manager
Radico Khaitan Ltd Logo
Radico Khaitan Ltd
NSE:RADICO
Watchlist
Price: 2 449 INR -1.6%
Market Cap: 327.7B INR
Have any thoughts about
Radico Khaitan Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 23, 2024.

Estimated DCF Value of one RADICO stock is 638.11 INR. Compared to the current market price of 2 449 INR, the stock is Overvalued by 74%.

RADICO DCF Value
Base Case
638.11 INR
Overvaluation 74%
DCF Value
Price
Worst Case
Base Case
Best Case
638.11
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 638.11 INR

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 27.4B INR. The present value of the terminal value is 57.1B INR. The total present value equals 84.5B INR.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 84.5B INR
+ Cash & Equivalents 707.9m INR
+ Investments 3B INR
Firm Value 88.2B INR
- Debt 2.8B INR
Equity Value 85.4B INR
/ Shares Outstanding 133.8m
RADICO DCF Value 638.11 INR
Overvalued by 74%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
48.4B 79B
Operating Income
5.4B 11.3B
FCFF
4.9B 9.3B

See Also

Discover More

What is the DCF value of one RADICO stock?

Estimated DCF Value of one RADICO stock is 638.11 INR. Compared to the current market price of 2 449 INR, the stock is Overvalued by 74%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Radico Khaitan Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 84.5B INR.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 638.11 INR per share.

Back to Top
//