| Intrinsic Valuation of: ABB | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 73 | Market Cap | ₹1,352B | |||||
| 2021 | - | - (-) | P/E Ratio | 87 | Total Asset | ₹136B | |||||
| 2022 | ₹6B | - (-) | Net Income | ₹17B | Total Debt | ₹0 | |||||
| 2023 | ₹12B | 103.6% (66.9%) | EBITDA | ₹24B | Total Liab | ₹58B | |||||
| 2024 | ₹11B | -4.3% (-17.9%) | Opr Margin | 14.36 | Debt/Equity | - | |||||
| 2025 | ₹10B | -12.4% (-18.9%) | PreTax Margin | 14.21 | BV/Share | 369 | |||||
| 5Y Average FCF | ₹10B | 15.0% (10.0%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.48% | Historical US Bond Yield: | 4.40% | ||||||||
| Discount Rate (WACC): | 7.00% | Current US Bond Yield: | 3.48% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (15.0%) | ||||||||||
| 2026 | ₹11B | MBG Intrinsic Value | ₹656 | ||||||||
| 2027 | ₹13B | ||||||||||
| 2028 | ₹14B | ||||||||||
| 2029 | ₹15B | ||||||||||
| 2030 | ₹16B | ||||||||||
| 2031 | ₹16B | ||||||||||
| Terminal Value | ₹363B | Net Worth/Share | ₹370 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹308B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹16B | ₹1,527 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 6.5% | 1,437 | 1,559 | 1,711 | 1,906 | 2,165 | |||
| Equity Value | ₹324B | 7.1% | 1,284 | 1,376 | 1,489 | 1,628 | 1,806 | ||||
| Shares Outstanding | 211,908,375 | 7.8% | 1,159 | 1,231 | 1,317 | 1,420 | 1,548 | ||||
| 8.4% | 1,057 | 1,114 | 1,181 | 1,261 | 1,356 | ||||||
| DCF Intrinsic Value | ₹1,527 | 9.0% | 973 | 1,020 | 1,074 | 1,136 | 1,210 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||