| Intrinsic Valuation of: ABLBL | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | - | Market Cap | ₹191B | |||||
| 2021 | - | - (-) | P/E Ratio | - | Total Asset | - | |||||
| 2022 | - | - (-) | Net Income | - | Total Debt | ₹0 | |||||
| 2023 | - | -% (-%) | EBITDA | - | Total Liab | - | |||||
| 2024 | - | -% (-%) | Opr Margin | - | Debt/Equity | - | |||||
| 2025 | - | -% (-%) | PreTax Margin | - | BV/Share | - | |||||
| 5Y Average FCF | ₹nan | - (-%) | |||||||||
| 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 (5.2%) | ||||||||||
| 2026 | ₹nan | MBG Intrinsic Value | - | ||||||||
| 2027 | ₹nan | ||||||||||
| 2028 | ₹nan | ||||||||||
| 2029 | ₹nan | ||||||||||
| 2030 | ₹nan | ||||||||||
| 2031 | ₹nan | ||||||||||
| Terminal Value | ₹nan | Net Worth/Share | - | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹nan | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹0 | ₹nan | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.3% | nan | nan | nan | nan | nan | |||
| Equity Value | ₹nan | 7.4% | nan | nan | nan | nan | nan | ||||
| Shares Outstanding | 1,215,980,032 | 7.4% | nan | nan | nan | nan | nan | ||||
| 7.9% | nan | nan | nan | nan | nan | ||||||
| DCF Intrinsic Value | ₹nan | 8.4% | nan | nan | nan | nan | nan | ||||
| Analyzed by QuantJuice (2025) | |||||||||||