PROJECTING CASH
FLOWS OF INCOME
STATEMENTS
STEP BY STEP FORECASTING
TECHNIQUES
STEP 1 : ON THE BASIS OF
HISTORICAL DATA WE ARE
FORECASTING SO LETS TAKE
EVERY HISTORICAL FIGURES OF I.S
HISTORICAL FIGURES TAKEN FROM INCOME STATEMENT
STEP 2 :LETS COME TO FIRST
LINED ITEM OF I.S THAT IS
REVENUE AND LETS LOOK HOW
MUCH IT HAS GROWN IN PAST
FUTURE
TAKING GROWTH DRIVER
TO FORECAST SALES
GROW AT 7% AS PER ITS LAST
YEAR 2010 TAKING IT AS A
DEADLINE AS IN LAST HISTORICAL
YEAR THAT IS IN 2010 SALES
GROWED BY 7.1%
STEP 4 : FORECASTING
HISTORICAL FIG OF 2011 OF
REVENUE AS NOW WE HAVE
ASSUMED THE % BY WHICH IT
WILL GROW
STEP 4 CONTD LETS ASSUME
REVENUE FOR 2012 ALSO
STEP 5 TAKING HISTORICAL COGS
FIG AND CALCULATING ITS
HISTORICAL GROWTH AS A % OF
TAKING
SALES
AS% COGS IS CALCULATED AS
SALES A % OF SALES
DRIVER
TO
FORECAST COGS
STEP 6 : CALCULATING
HISTORICAL % GROWTH IN SG&A
LOOKING UPON HOW MUCH IS SG
%A A % TO SALES OF THE SAME
YEAR
STEP 7 : CALCULATING SG&A OF
FORECASTED YEAR 2011
STEP 8 : CALCULATING EBITDA NOW
STEP 9 : CALCULATING %
GROWTH IN EBITDA
STEP 10 : CALCULATING
DEPRECIATION GROWTH IN %
STEP 11 : CALCULATING DEPRECIATION
FIG FORECAST FOR FUTURE YEARS
STEP 12 : CALCULATING EBIT
OF HISTORICAL YEAR AND
FORECASTED YEAR
STEP 13 CALCULATING % GROW
IN EBIT IN FORECASTED YEAR
STEP 14 : CALCULATING CAPEX
AS A % OF SALES GROWTH
STEP 15 CAPEX FOR FORECASTED YEARS AND % GROWTH INS
ALES OF LAST HISTORICAL YEAR IS LINKED TO 1ST FORECASTED
YEAR ASSUMING THE SAME % GROWTH IN COMING YEARS ALSO
STEP 16 : PROJECTING CASH FLOW CALCULATING
FCFF CHANGE IN WORKINGC APITAL
STEP 17 CALCULATING FCFF
NOW
CALCULATING NOW :
DISCOUNTING THE EXPLICIT CASH
FLOW USING NPV & XNPV
METHOD
REPRESENTS ALL THE VALUE BEYONG 2016 IN
THIS CASE ,MEANS ALL VALUES WILL BE ON
ITS PERPETUITY BEYOND 2016 AND WILL GO
ON AND ON TO INCREASE ITS OPERATIONS IS
WHAT ALL ABOUT TV
TV = FCFF *(1+G)/WACCGROWTH)
NOW DISCOUNTING THE TERMINAL
VALUE AND PUTTING ALL O IN
ADJACENT CELLS AS EXCEL GIVES
WRONG ASNWERS IF CELLS ARE BLANK
APPLYING
XNPV
METHOD
TO
DISCOUNT THE
TERMINAL VALUE
CALCULATING TV USING EXIT
MULTIPLE METHOD = SIMPLE
FCFF OF 2016 * EXIT MULTIPLE I.E
7
SAY THIS HAS EBITDA EXIT MULTIPLE AS 7X MEANS 7 TIMES
MEANS IF I AM THERE TO SELL COMPANY IT WILL B
SOLD AT 7 TIMES THE VALUE
CALCULATING TERMINAL VALUE
NOW USING EXIT MULTIPLE METHOD
CALCULATING TERMINAL VALUE USING
EXIT MULTIPLE AT END OF 2016
NOW AGAIN DISCOUNTING THE TERMINAL VALUE
OF EXIT MULTIPLE METHOD USING XNPV
METHOD
NOW DCF VALUATION
LINKING THE CELLS IN DCF
VALUATION NOW
SO TOTAL ENTERPRISE VALUE
WILL BE
CALCULATING NET DEBT = DEBT
- CASH
CALCULATING EQUITY VALUE =
ENTERPRISE VALUE NET DEBT
CALCULATING SHARE PRICE =
EQUITY VALUE / NO. OF O/S SHARES
CALCULATING SHARE PRICE NOW
USING EXIT MULTIPLE METHOD
CALCULATING TOTAL % CONTRIBUTION OF
FORECASTED CASH FLOW AND TERMINAL VALUE
IN TOTAL ENTERPRISE VALUE