| Intrinsic Valuation of: EICHERMOT | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 195 | Market Cap | ₹1,924B | |||||
| 2021 | - | - (-) | P/E Ratio | 36 | 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 | 21.60 | Debt/Equity | 0.01 | |||||
| 2025 | ₹29B | 1.2% (-11.4%) | PreTax Margin | 21.30 | BV/Share | 730 | |||||
| 5Y Average FCF | ₹22B | 15.0% (26.5%) | |||||||||
| 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 | ₹31B | MBG Intrinsic Value | ₹1,743 | ||||||||
| 2027 | ₹35B | ||||||||||
| 2028 | ₹39B | ||||||||||
| 2029 | ₹42B | ||||||||||
| 2030 | ₹44B | ||||||||||
| 2031 | ₹45B | ||||||||||
| Terminal Value | ₹1,015B | Net Worth/Share | ₹776 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹861B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹2B | ₹3,139 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹2B | WACC | 6.5% | 2,949 | 3,212 | 3,540 | 3,961 | 4,522 | |||
| Equity Value | ₹861B | 7.1% | 2,612 | 2,811 | 3,053 | 3,353 | 3,735 | ||||
| Shares Outstanding | 274,314,204 | 7.8% | 2,348 | 2,503 | 2,688 | 2,912 | 3,188 | ||||
| 8.4% | 2,127 | 2,251 | 2,396 | 2,567 | 2,774 | ||||||
| DCF Intrinsic Value | ₹3,139 | 9.0% | 1,947 | 2,047 | 2,163 | 2,299 | 2,458 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||