Loading...
Z

Zomato Ltd
NSE:ZOMATO

Watchlist Manager
Zomato Ltd
NSE:ZOMATO
Watchlist
Price: 64.35 INR +1.26% Market Closed
Updated: Nov 30, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 29, 2022.

Estimated DCF Value of one ZOMATO stock is 14.15 INR. Compared to the current market price of 64.35 INR, the stock is Overvalued by 78%.

ZOMATO DCF Value
Base Case
14.15 INR
Overvaluation 78%
DCF Value
Price
Z
Worst Case
Base Case
Best Case
14.15
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 14.15 INR
Zomato Ltd Competitors:
DCF Valuation
OSTK
Overstock.com Inc
EVE
eve Sleep plc
2934
J Frontier Co Ltd
CTT
Cettire Ltd
4755
Rakuten Group Inc
DHER
Delivery Hero SE
QUOT
Quotient Technology Inc
VIC
Victorian Plumbing Group PLC

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 29, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Zomato Ltd.
Model Settings
Operating Model
Discount Rate
12.22%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
12.22%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 23.6B INR
+ Cash & Equivalents 3.9B INR
+ Investments 93.9B INR
Firm Value 121B INR
- Debt 510M INR
- Minority Interest -66M INR
Equity Value 121B INR
/ Shares Outstanding 8.5B
ZOMATO DCF Value 14.15 INR
Overvalued by 78%

To view the process of calculating the Present Value of Zomato Ltd' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
65.3B 195B
Operating Income
-13.3B 9.8B
FCFF
-12.7B 7.3B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one ZOMATO stock?

Estimated DCF Value of one ZOMATO stock is 14.15 INR. Compared to the current market price of 64.35 INR, the stock is Overvalued by 78%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Zomato Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (23.6B INR).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 14.15 INR per one ZOMATO share.