Marico Valuation Excel Model and Intrinsic Value of Shares- BDV

Reading Time: 5 minutes

Source link | LinkedIn Profile | Twitter Profile

Marico Valuation : About the Company

Marico Ltd was established in 1990 and today it’s one of India’s leading consumer products companies operating in the beauty and wellness space. The company operates in multiple brand categories of hair care, skin care, edible oils, health foods, male grooming and fabric care. The company has a workforce of 2350+ employees along with a 50% gender diversity. Marico has a presence in 25+ countries and a reach to 185+ Million households across the world.

The company has grown through both organic expansion and inorganic acquisitions. Marico has made 12 successful acquisitions in the last 12 years. This includes Nihar Naturals and Fiancée in 2006, Caivil and Black Chic in 2007, Set wet and Livon in 2012 and Beardo and Isoplus in 2017-18. The business model of the company is such that 78% of the revenue comes from the Indian Market and the remaining 22% is contributed by the emerging countries of Asia and Africa like Bangladesh, South Africa, the Middle East, Egypt and Vietnam. The company operates in 4 verticals namely Coconut Oil, Hair Nourishment, Healthy foods and Male Grooming. From here, we go ahead with Marico Valuation and Intrinsic Value of its shares.

Read more here: Marico Shares Fundamental Analysis 

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:  KIMS Hospitals IPO - Will the market bull-run be a tailwind?

You can also get the formula based DCF Excel Model from below:

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 Marico Valuation.

Financial Year Revenue Growth Rate
Year 1 1%
Year 2 4%
Year 3 9%
Year 4 10%
Year 5 10%
Revenue Growth Rates: Marico 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.

Financial Statements Forecast : Marico Valuation
Financial Statements Forecast : Marico Valuation

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.

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.

F/S Items (INR Millions) Mar-20 Mar-21 Mar-22 Mar-23 Mar-24
Free Cash Flow to Firm 9691 9322 10701 11679 13385
Free Cash Flow to Equity 743 6051 8130 8914 10222
FCFF and FCFE values: Marico Valuation

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.

Also Read on FinMedium:  Buy and hold investing in India – Big Vision Investing
Terminal Value Calculation Units INR Millions
Free Cash Flow to Firm 13385.16
Growth Rate 5.00%
Cost of Capital 7.52%
Terminal Value 558433.52
Terminal Value: Marico Valuation

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 Marico Valuation.

WACC Calculation for Marico Valuation.
WACC Calculation for Marico Valuation.

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 Marico Valuation. (Units are INR Millions)

PV of FCFF and FCFE  for Marico Valuation.
PV of FCFF and FCFE for Marico Valuation.

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.

Also Read on FinMedium:  Laxmi Organics Industries - A Detailed Analysis
Marico Valuation Units
PV in INR Million 414930
No of Shares Outstanding (In Million) 1289
Intrinsic Value 321.90
Current Market Price of Share 404
Current Discount/Premium -26%
Intrinsic Value of the Shares: Marico Valuation

Marico Valuation and Intrinsic Share Price = INR 321.90

Join our Telegram Channel.
Subscribe to our new Youtube Channel!
Subscribe via Email for our daily analysis on 200+ stocks!

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.
For fundamental analysis of other listed companies click HERE!

(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)

Source link | LinkedIn Profile | Twitter Profile

Disclaimer: The opinions expressed in this publication are those of the authors. They do not purport to reflect the opinions or views of the FinMedium or its members. The presentation of material therein does not imply the expression of any opinion whatsoever on the part of the FinMedium concerning the legal status of any company, country, area, or territory or of its authorities. For more info. please read our ToU & Privacy Policy here. If you have any concerns regarding this post, please reach out to our grievance officer Ghanisht Nagpal and drop a mail to

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

Join Them Now!

Billion Dollar Valuation

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.
Please Share Now :)