Vedanta Limited (VEDL) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
VEDL
Vedanta Limited
VEDL (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 23,248 Bil. USD
Discounted Terminal Value 10,493 Bil. USD
Sum of Discounted Free Cash Flow 2,631 Bil. USD
Enterprise Value 13,125 Bil. USD
Cash and Equivalents 1.88 Bil. USD
Total Debt 6.94 Bil. USD
Equity Value 13,123 Bil. USD
Shares Outstanding 3.7 Bil. USD
Estimated Value per Share 3.54 Thou. USD
Yield of the U.S. 10 Year Treasury Note 4.28%
Average Cash from Operating Activities Margin 22.51%
Average Capital Expenditure Margin -10.66%

Monetary values in USD

Edit Chart Values 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31 2027-03-31 2028-03-31 2029-03-31 2030-03-31 2031-03-31

Monetary values in USD

amounts except #

2022
Mar 31
2023
Mar 31
2024
Mar 31
2025
Mar 31
2026
Mar 31
2027
Mar 31
2028
Mar 31
2029
Mar 31
2030
Mar 31
2031
Mar 31
Revenue 35,256 97,225 247,271 575,877 1,217,737 2,313,972 3,901,048 5,740,435 7,216,619 7,525,491
Revenue Growth Rate 197.2% 175.8% 154.3% 132.9% 111.5% 90.02% 68.59% 47.15% 25.72% 4.28%
Operating Cash Flow 7,936 21,885 55,661 129,630 274,113 520,875 878,126 1,292,172 1,624,461 1,693,988
Operating Cash Flow Margin 22.51% 22.51% 22.51% 22.51% 22.51% 22.51% 22.51% 22.51% 22.51% 22.51%
Capital Expenditure -3,758 -10,364 -26,359 -61,389 -129,811 -246,669 -415,852 -611,930 -769,292 -802,217
Capital Expenditure Margin -10.66% -10.66% -10.66% -10.66% -10.66% -10.66% -10.66% -10.66% -10.66% -10.66%
Free Cash Flow 4,178 11,521 29,302 68,241 144,302 274,206 462,274 680,242 855,169 891,771
Free Cash Flow Margin 11.85% 11.85% 11.85% 11.85% 11.85% 11.85% 11.85% 11.85% 11.85% 11.85%
Compounded Discount Rate 0% 0% 0% 0% 1.21% 9.59% 18.69% 28.51% 39.15% 50.68%
Discounted Free Cash Flow 4,178 11,521 29,302 68,241 142,582 250,220 389,496 529,319 614,552 591,850

Monetary values in USD

amounts except #

Average LTM
Feb 04
2021
Mar 31
2020
Mar 31
2019
Mar 31
2018
Mar 31
2017
Mar 31
2016
Mar 31
2015
Mar 31
2014
Mar 31
2013
Mar 31
2012
Mar 31
Revenue 9,786 12,005 11,863 11,086 13,081 14,026 11,052 9,644 11,752 11,034 470.5 1,633
Revenue Growth Rate 197.2% 1.2% 7% -15.25% -6.74% 26.9% 14.61% -17.94% 6.5% 2,245% -71.19% -20.46%
Cost of Revenue 8,199 5,811 8,675 11,007 10,474 10,068 8,229 13,206 15,955 6,419 157 191.3
Gross Profit 1,587 6,194 3,188 79.42 2,607 3,957 2,823 -3,563 -4,203 4,615 313.5 1,442
Gross Margin 25.17% 51.59% 26.87% 0.716% 19.93% 28.22% 25.55% -36.95% -35.77% 41.82% 66.63% 88.29%
Operating Income 913.6 6,000 2,552 -529.9 2,090 3,431 2,354 -4,054 -4,793 2,228 59.39 713
Operating Margin 11.1% 49.98% 21.51% -4.78% 15.98% 24.46% 21.3% -42.04% -40.79% 20.19% 12.62% 43.66%
Net Income 235.6 2,187 1,542 -812.8 716.3 210.4 848.1 -1,887 -2,056 870.1 420 554.7
Net Margin 12.05% 18.21% 13% -7.33% 5.48% 1.5% 7.67% -19.57% -17.5% 7.89% 89.27% 33.97%
Cash from Operating Activities 2,399
3,275 2,420 2,999 5,348 3,269 1,619 2,014 2,602 4.09 435.3
Cash from Operating Activities Margin 22.51%
27.61% 21.83% 22.93% 38.13% 29.57% 16.79% 17.14% 23.58% 0.869% 26.66%
Capital Expenditure -881
-940.4 -1,038 -1,292 -1,113 -809.3 -824 -1,319 -1,215 -115.4 -145.1
Free Cash Flow 1,518
2,335 1,382 1,708 4,235 2,459 794.9 695.4 1,387 -111.3 290.1
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