ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Created by :- Dhananjay GharateNote :- Academic Project - Not Recommendation
3
4
Larsen & Tourbo Limited
5
Financial Model
6
7
Inputs
8
Historical Financial Statement
9
Market Data
10
Assumptions
11
12
Calculation & Analysis
13
Income Statement
14
Balance Sheet
15
Cash Flow Statement
16
Working Capital
17
Depreciation Schedule
18
Debt Schedule
19
WACC
20
Beta
21
Sensitivity AnalysisBSE Code :- 500510 NSE Code :- LT
22
23
Outputs
24
DCF Model
25
Comparables Analysis
26
Valuation Summary
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100