| Intrinsic Valuation of: ABB | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 87 | Market Cap | ₹1,288B | |||||
| 2021 | - | - (-) | P/E Ratio | 68 | Total Asset | ₹124B | |||||
| 2022 | ₹5B | - (-) | Net Income | ₹19B | Total Debt | ₹0 | |||||
| 2023 | ₹6B | 20.1% (-3.0%) | EBITDA | ₹27B | Total Liab | ₹53B | |||||
| 2024 | ₹12B | 103.6% (66.9%) | Opr Margin | 0.18 | Debt/Equity | - | |||||
| 2025 | ₹11B | -4.3% (-17.9%) | PreTax Margin | 18.16 | BV/Share | 333 | |||||
| 5Y Average FCF | ₹8B | 39.8% (15.3%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.5% | Historical US Bond Yield: | 4.4% | ||||||||
| Discount Rate (WACC): | 7.4% | Current US Bond Yield: | 3.5% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (25.0%) | ||||||||||
| 2026 | ₹14B | MBG Intrinsic Value | ₹782 | ||||||||
| 2027 | ₹17B | ||||||||||
| 2028 | ₹22B | ||||||||||
| 2029 | ₹27B | ||||||||||
| 2030 | ₹34B | ||||||||||
| 2031 | ₹43B | ||||||||||
| Terminal Value | ₹887B | Net Worth/Share | ₹334 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹695B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹9B | ₹3,322 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.3% | 2,894 | 3,121 | 3,396 | 3,733 | 4,159 | |||
| Equity Value | ₹704B | 7.4% | 2,867 | 3,090 | 3,358 | 3,688 | 4,103 | ||||
| Shares Outstanding | 211,908,000 | 7.4% | 2,841 | 3,059 | 3,322 | 3,644 | 4,048 | ||||
| 7.9% | 2,600 | 2,780 | 2,993 | 3,250 | 3,564 | ||||||
| DCF Intrinsic Value | ₹3,322 | 8.4% | 2,394 | 2,545 | 2,721 | 2,929 | 3,180 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||