# Divi’s Labs Valuation Excel Model and Intrinsic Value of Shares

Table of Contents

Reading Time: 4 minutes

## Divi’s Labs Valuation : About the Company

Divi’s Labs has been established for more than 29 years in Hyderabad with two manufacturing units and is among the top pharmaceuticals companies in India. The company is a leading manufacturer of APIs (Active pharmaceuticals ingredients), Intermediates and Registered starting materials offering high-quality products in over 95+ countries. The company is also known for its clientele network which includes some of the largest pharmaceutical companies in the world. From here, we go ahead with Divi’s Labs Valuation and Intrinsic Value of its shares.

### Methodology Used:

Discounted cash flow (DCF) is a valuation method used to estimate the value of an investment based on its expected future cash flows. DCF analysis attempts to figure out the value of an investment today, based on projections of how much money it will generate in the future. The following step by step procedure is followed.

1. Determining the Revenue Growth Rates
2. Forecasting the Financial Statements
3. Deriving the FCFF and FCFE
4. Calculating the Terminal Value
5. Calculating the Discount Rate
6. Discounting the Cashflows
7. Arriving at the Intrinsic Value of the Shares
Also Read on FinMedium:  Conscious Kitchen Sinking of Numbers? – Just Another Investor

### Step 1: Determining the Revenue Growth Rates

We arrive at the below table by using the past and expected future performance of both the company and the economy. This along with adjustments to changes in the management expectations, extraordinary events and other macro factors give the revenue growth rates for Divi’s Labs Valuation.

### Step 2: Forecasting the Financial Statements

The financial statements are forecasted for a period of 5 years using the annual report data of the company. The assumptions used for forecasting are tabulated below. The Excel model is completely editable and can be adjusted for specific changes which may happen over a period of time.

### Step 3: Deriving the FCFF and FCFE

Free cash flow to the firm (FCFF) represents the amount of cash flow from operations available for distribution after accounting for depreciation expenses, taxes, working capital, and investments. FCFF is a measurement of a company’s profitability after all expenses and reinvestments. It is given as follows.

Also Read on FinMedium:  What is the AGR issue - A Simple Explanation

Free cash flow to equity (FCFE) is a measure of how much cash is available to the equity shareholders of a company after all expenses, reinvestment, and debt are paid. FCFE is a measure of equity capital usage.

### Step 4: Calculating the Terminal Value

Terminal value (TV) is the value of a business or project beyond the forecast period when future cash flows can be estimated. It assumes that a business will grow at a set growth rate forever after the forecast period. Terminal value often comprises a large percentage of the total assessed value.

### Step 5: Calculating the Discount Rate

DCF analysis helps assess the viability of a project or investment by calculating the present value of expected future cash flows using a discount rate. Here we use the Weighted average cost of capital (WACC) to discount the cash flow. The below table from the excel model shows the calculation of WACC for Divi’s Labs Valuation.

Also Read on FinMedium:  Firecracker Industry of India – Leveraged Growth

### Step 6: Discounting the Cashflows

The WACC and the Cost of Equity for the company calculated in the above step are then used to discount the FCFF, FCFE and Terminal Value calculated in Step 3 and 4. In our case, we’ll only consider the FCFF based Intrinsic price of the shares as it represents the cash flow to all the suppliers of capital and not only to the equity shareholders. Thus we arrive at Present value of future FCFF for Divi’s Labs Valuation. (Units are INR Millions)

### Step 7: Arriving at the Intrinsic Value of the Shares

Dividing the PV of the FCFF and Terminal Value (the Value of the entire firm) by the number of outstanding shares we get the per share intrinsic value. We can compare this price with the current market price of the stock to get the Discount or Premium to its intrinsic price.

## Divi’s LabsValuation and Intrinsic Share Price = INR 2906.27

#### Download the Excel Model from Here!

References: Investopedia
Our 150+ Stock Valuations
Our Stock ratings List
You can read more about the company on its website!
Investor Presentation.

(Note: All the research done by me is only for educational purposes and should not be seen as Investment recommendations. I am a Research analyst and not a SEBI registered Investment Advisor. My research completely reflects my personal opinions and not of my employers. Kindly do your own due diligence before Investing)

Every Wednesday and Saturday, we send Info-Graphic and FinMedium Weekly Digest newsletters to our 25000+ Subscribers.

Join Them Now!

Please Share :)
##### Billion Dollar Valuation
Billion Dollar Valuation shares thorough research into the Fundamentals of the businesses listed in India. With their insightful write-ups, they uncover a lot on the table.
Back To Top