Jerash Holdings (US), Inc. (JRSH) DCF Valuation

Jerash Holdings (US), Inc. (JRSH) 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

Jerash Holdings (US), Inc. (JRSH) 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:

Simplify Jerash Holdings (US), Inc. (JRSH) valuation with this customizable DCF Calculator! Featuring real Jerash Holdings (US), Inc. (JRSH) financials and adjustable forecast inputs, you can test scenarios and uncover Jerash Holdings (US), Inc. (JRSH) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 93.0 90.2 143.4 138.1 117.2 124.0 131.3 139.0 147.1 155.7
Revenue Growth, % 0 -3.02 58.91 -3.69 -15.12 5.84 5.84 5.84 5.84 5.84
EBITDA 9.7 7.9 13.4 8.3 3.1 9.2 9.8 10.3 10.9 11.6
EBITDA, % 10.38 8.8 9.38 5.99 2.67 7.44 7.44 7.44 7.44 7.44
Depreciation 2.0 2.6 3.0 3.4 3.3 3.1 3.2 3.4 3.6 3.8
Depreciation, % 2.14 2.83 2.06 2.48 2.82 2.46 2.46 2.46 2.46 2.46
EBIT 7.7 5.4 10.5 4.9 -.2 6.2 6.5 6.9 7.3 7.8
EBIT, % 8.24 5.97 7.32 3.51 -0.14151 4.98 4.98 4.98 4.98 4.98
Total Cash 26.1 21.1 25.7 17.8 12.4 23.1 24.4 25.8 27.3 28.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.3 12.4 11.4 2.3 5.4
Account Receivables, % 5.74 13.76 7.97 1.69 4.62
Inventories 22.6 25.0 28.3 32.7 27.2 29.4 31.2 33.0 34.9 37.0
Inventories, % 24.33 27.75 19.71 23.65 23.25 23.74 23.74 23.74 23.74 23.74
Accounts Payable 6.4 7.9 4.8 5.8 6.3 7.1 7.5 8.0 8.4 8.9
Accounts Payable, % 6.85 8.78 3.38 4.19 5.41 5.72 5.72 5.72 5.72 5.72
Capital Expenditure -4.7 -.9 -5.1 -5.8 -4.8 -4.4 -4.7 -5.0 -5.3 -5.6
Capital Expenditure, % -5.03 -0.98706 -3.53 -4.21 -4.13 -3.58 -3.58 -3.58 -3.58 -3.58
Tax Rate, % -46.48 -46.48 -46.48 -46.48 -46.48 -46.48 -46.48 -46.48 -46.48 -46.48
EBITAT 6.5 4.1 8.0 2.9 -.2 4.9 5.2 5.5 5.8 6.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -17.8 -2.2 .5 6.1 1.1 -.9 1.9 2.0 2.1 2.3
WACC, % 10.4 10.14 10.15 9.69 10.83 10.24 10.24 10.24 10.24 10.24
PV UFCF
SUM PV UFCF 5.1
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 2
Terminal Value 35
Present Terminal Value 21
Enterprise Value 27
Net Debt -11
Equity Value 38
Diluted Shares Outstanding, MM 12
Equity Value Per Share 3.09

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real JRSH financials.
  • Authentic Data: Historical performance metrics and future projections (as highlighted in the yellow cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA margin, and WACC.
  • Instant Calculations: Quickly observe how your inputs influence Jerash Holdings' valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive Financial Data: Access Jerash Holdings' historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Observe Jerash Holdings' intrinsic value update instantly as you modify inputs.
  • Intuitive Visualizations: Dashboard charts present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and financial professionals.

How It Works

  1. Download the Template: Get instant access to the Excel-based JRSH DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Jerash Holdings' intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Jerash Holdings (US), Inc. (JRSH)?

  • Comprehensive Tool: Incorporates DCF, WACC, and financial ratio analyses all in one solution.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Jerash Holdings’ intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on JRSH.

Who Should Use This Product?

  • Investors: Evaluate Jerash Holdings (US), Inc. (JRSH) before making trading decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like Jerash Holdings (US), Inc. (JRSH).
  • Consultants: Create comprehensive valuation reports for your clientele.
  • Students and Educators: Utilize current data for hands-on learning of valuation practices.

What the Template Contains

  • Pre-Filled DCF Model: Jerash Holdings' financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Jerash Holdings' profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.