| Intrinsic Valuation of: EICHERMOT | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 174 | Market Cap | ₹1,567B | |||||
| 2021 | - | - (-) | P/E Ratio | 33 | Total Asset | ₹272B | |||||
| 2022 | ₹9B | - (-) | Net Income | ₹47B | Total Debt | ₹2B | |||||
| 2023 | ₹21B | 141.5% (72.5%) | EBITDA | ₹67B | Total Liab | ₹59B | |||||
| 2024 | ₹29B | 35.7% (18.5%) | Opr Margin | 0.21 | Debt/Equity | 0.01 | |||||
| 2025 | ₹29B | 1.2% (-11.4%) | PreTax Margin | 21.19 | BV/Share | 730 | |||||
| 5Y Average FCF | ₹22B | 59.5% (26.5%) | |||||||||
| 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 | ₹37B | MBG Intrinsic Value | ₹1,559 | ||||||||
| 2027 | ₹46B | ||||||||||
| 2028 | ₹57B | ||||||||||
| 2029 | ₹72B | ||||||||||
| 2030 | ₹90B | ||||||||||
| 2031 | ₹112B | ||||||||||
| Terminal Value | ₹2,332B | Net Worth/Share | ₹777 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹1,827B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹2B | ₹6,663 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹2B | WACC | 7.3% | 5,794 | 6,256 | 6,813 | 7,500 | 8,366 | |||
| Equity Value | ₹1,827B | 7.4% | 5,739 | 6,192 | 6,738 | 7,408 | 8,251 | ||||
| Shares Outstanding | 274,252,000 | 7.4% | 5,685 | 6,129 | 6,663 | 7,318 | 8,138 | ||||
| 7.9% | 5,195 | 5,562 | 5,995 | 6,517 | 7,156 | ||||||
| DCF Intrinsic Value | ₹6,663 | 8.4% | 4,777 | 5,083 | 5,441 | 5,865 | 6,375 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||