Yatra Online, Inc. (YTRA) DCF Valuation

Yatra Online, Inc. (YTRA) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Yatra Online, Inc. (YTRA) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our YTRA DCF Calculator enables you to evaluate Yatra Online, Inc. valuation using real-world financial data, along with complete flexibility to modify all key parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 78.8 12.7 21.2 39.6 49.0 60.6 74.9 92.5 114.3 141.2
Revenue Growth, % 0 -83.94 67.3 86.87 23.96 23.55 23.55 23.55 23.55 23.55
EBITDA -4.2 -5.8 .5 6.3 1.3 -3.7 -4.5 -5.6 -6.9 -8.6
EBITDA, % -5.37 -45.59 2.13 15.94 2.57 -6.06 -6.06 -6.06 -6.06 -6.06
Depreciation 1.2 6.1 3.3 2.1 2.3 9.2 11.3 14.0 17.3 21.3
Depreciation, % 1.51 48.38 15.53 5.41 4.71 15.11 15.11 15.11 15.11 15.11
EBIT -5.4 -11.9 -2.8 4.2 -1.1 -12.8 -15.9 -19.6 -24.2 -29.9
EBIT, % -6.88 -93.97 -13.39 10.53 -2.15 -21.17 -21.17 -21.17 -21.17 -21.17
Total Cash 23.8 22.8 14.5 11.8 47.1 39.3 48.5 60.0 74.1 91.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 28.6 11.4 22.7 36.6 52.7
Account Receivables, % 36.34 90.21 107.28 92.47 107.44
Inventories .0 .0 -5.2 .1 .0 -2.9 -3.6 -4.5 -5.5 -6.8
Inventories, % 0 0.0000000925 -24.43 0.31894 0.00126495 -4.82 -4.82 -4.82 -4.82 -4.82
Accounts Payable 16.9 11.7 17.2 16.2 13.4 32.0 39.5 48.8 60.3 74.5
Accounts Payable, % 21.43 92.8 81.37 40.98 27.37 52.79 52.79 52.79 52.79 52.79
Capital Expenditure -.2 -.9 -1.2 -1.8 -3.1 -2.9 -3.6 -4.4 -5.5 -6.8
Capital Expenditure, % -0.24654 -7.2 -5.55 -4.56 -6.36 -4.78 -4.78 -4.78 -4.78 -4.78
Tax Rate, % -246.92 -246.92 -246.92 -246.92 -246.92 -246.92 -246.92 -246.92 -246.92 -246.92
EBITAT -5.7 -12.6 -3.0 2.6 -3.7 -11.9 -14.7 -18.1 -22.4 -27.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -16.5 4.7 -1.5 -17.2 -23.2 17.8 -10.7 -13.2 -16.3 -20.1
WACC, % 11.22 11.22 11.22 10.7 11.22 11.12 11.12 11.12 11.12 11.12
PV UFCF
SUM PV UFCF -24.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -21
Terminal Value -225
Present Terminal Value -133
Enterprise Value -158
Net Debt -10
Equity Value -147
Diluted Shares Outstanding, MM 136
Equity Value Per Share -1.08

What You Will Receive

  • Pre-Filled Financial Model: Yatra Online’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential metrics.
  • Real-Time Calculations: Instant updates ensure you see the impact of your adjustments immediately.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Adaptable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Yatra Online, Inc. (YTRA).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters for precise calculations.
  • Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Yatra Online, Inc. (YTRA).
  • Interactive Dashboard and Charts: Visual representations of key valuation metrics facilitate straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Yatra Online, Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and leverage the findings for your investment strategies.

Why Choose This Calculator for Yatra Online, Inc. (YTRA)?

  • Accuracy: Utilizes real Yatra financials to ensure precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the effort of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Yatra Online's valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of major players like Yatra Online.
  • Consultants: Provide comprehensive valuation analyses for clients in the travel industry.
  • Students and Educators: Utilize current market data to learn and teach valuation principles.

What the Template Contains

  • Preloaded YTRA Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.