Dr. Reddy's Laboratories Limited (RDY) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
RDY
Dr. Reddy's Laboratories Limited
RDY (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 75,211,399 Bil. USD
Discounted Terminal Value 34,293,781 Bil. USD
Sum of Discounted Free Cash Flow 4,212,415 Bil. USD
Enterprise Value 38,506,196 Bil. USD
Cash and Equivalents 111.5 Mil. USD
Total Debt 658.7 Mil. USD
Equity Value 38,506,196 Bil. USD
Shares Outstanding 832 Mil. USD
Estimated Value per Share 46.28 Mil. USD
Yield of the U.S. 10 Year Treasury Note 4.17%
Average Cash from Operating Activities Margin 142.9%
Average Capital Expenditure Margin -54.1%

Monetary values in USD

Edit Chart Values 2026-03-31 2027-03-31 2028-03-31 2029-03-31 2030-03-31 2031-03-31 2032-03-31 2033-03-31 2034-03-31 2035-03-31

Monetary values in USD

amounts except #

2026
Mar 31
2027
Mar 31
2028
Mar 31
2029
Mar 31
2030
Mar 31
2031
Mar 31
2032
Mar 31
2033
Mar 31
2034
Mar 31
2035
Mar 31
Revenue 31,233 231,266 1,528,498 8,886,537 44,597,383 188,342,179 645,599,323 1,699,497,177 3,122,089,615 3,252,280,751
Revenue Growth Rate 720% 640.5% 560.9% 481.4% 401.9% 322.3% 242.8% 163.2% 83.71% 4.17%
Operating Cash Flow 44,631 330,479 2,184,224 12,698,861 63,729,660 269,140,974 922,561,432 2,428,581,466 4,461,466,059 4,647,509,194
Operating Cash Flow Margin 142.9% 142.9% 142.9% 142.9% 142.9% 142.9% 142.9% 142.9% 142.9% 142.9%
Capital Expenditure -16,897 -125,115 -826,918 -4,807,617 -24,127,184 -101,893,119 -349,269,234 -919,427,973 -1,689,050,481 -1,759,483,887
Capital Expenditure Margin -54.1% -54.1% -54.1% -54.1% -54.1% -54.1% -54.1% -54.1% -54.1% -54.1%
Free Cash Flow 27,735 205,364 1,357,307 7,891,245 39,602,476 167,247,855 573,292,199 1,509,153,493 2,772,415,578 2,888,025,307
Free Cash Flow Margin 88.8% 88.8% 88.8% 88.8% 88.8% 88.8% 88.8% 88.8% 88.8% 88.8%
Compounded Discount Rate 1.6% 9.91% 18.91% 28.63% 39.13% 50.5% 62.83% 76.14% 90.53% 106.1%
Discounted Free Cash Flow 27,296 186,854 1,141,448 6,135,031 28,463,399 111,126,633 352,073,516 856,808,782 1,455,130,677 1,401,321,648

Monetary values in USD

amounts except #

Average LTM
Jan 16
2025
Mar 31
2024
Mar 31
2023
Mar 31
2022
Mar 31
2021
Mar 31
2020
Mar 31
2019
Mar 31
2018
Mar 31
2017
Mar 31
2016
Mar 31
Revenue 2,546 3,788 3,809 3,347 2,992 2,824 34.9 2,317 2,214 2,180 2,170 2,333
Revenue Growth Rate 720.1% -0.535% 13.8% 11.88% 5.95% 7,990% -98.49% 4.65% 1.55% 0.473% -6.99% -1.73%
Cost of Revenue 1,114 1,651 1,581 1,385 1,296 1,324 17.18 1,069 1,013 1,009 962.4 941.4
Gross Profit 1,433 2,138 2,228 1,961 1,695 1,499 17.72 1,247 1,201 1,171 1,207 1,392
Gross Margin 55.56% 56.43% 58.5% 58.61% 56.67% 53.1% 50.78% 53.84% 54.23% 53.72% 55.65% 59.65%
Operating Income 443.9 790.1 840.6 812 695.3 388.2 5.89 212.2 300.6 182.9 208 446.7
Operating Margin 16.45% 20.85% 22.07% 24.26% 23.24% 13.75% 16.88% 9.16% 13.58% 8.39% 9.59% 19.15%
Net Income 364.3 649.1 661.6 667.6 548.3 310.4 3.17 258.7 270.5 150.5 185.5 301.8
Net Margin 13.15% 17.13% 17.37% 19.95% 18.33% 10.99% 9.09% 11.17% 12.22% 6.9% 8.55% 12.94%
Cash from Operating Activities 486.6 651.3 543.2 544.7 716.3 370.2 487.6 396 413.1 276.7 331.5 622
Cash from Operating Activities Margin 142.9% 17.19% 14.26% 16.27% 23.94% 13.11% 1,397% 17.09% 18.66% 12.69% 15.28% 26.66%
Capital Expenditure -276.8 -446.7 -402.5 -328.9 -229.5 -250.9 -171.5 -81.15 -107.8 -169.5 -631.6 -224.3
Free Cash Flow 209.8 204.5 140.8 215.8 486.8 119.3 316.1 314.8 305.3 107.2 -300 397.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program