Submit Search
Upload
Cash Flow Forecast and Projections for Company from 2014-2027
•
0 likes
•
13 views
AI-enhanced title
ANIRBAN BHATTACHARYA
Follow
CASH FLOW TESLA FORECAST
Read less
Read more
Economy & Finance
Report
Share
Report
Share
1 of 1
Download now
Download to read offline
Recommended
Orange County Development Activity Report - 2017
Orange County Development Activity Report - 2017
Scott Skraban, MPA, CH-ERIM
Ekiti State of Nigeria Statement of Financial Position as at 31st of December...
Ekiti State of Nigeria Statement of Financial Position as at 31st of December...
Government of Ekiti State, Nigeria
Jsw steel 2 qfy2011 261010
Jsw steel 2 qfy2011 261010
Angel Broking
20100514
20100514
利全 蔡
Call 4 t13_eng
Call 4 t13_eng
Arteris S.A.
Ac fr ogbi5apdu59i4chmkrp1rzql9eamtfpexuznvuupn3vjoxwk2lmvhzwimauc1jc6fzg3wjr...
Ac fr ogbi5apdu59i4chmkrp1rzql9eamtfpexuznvuupn3vjoxwk2lmvhzwimauc1jc6fzg3wjr...
Raj Pardeshi
2010/5/10~5/14投資週報
2010/5/10~5/14投資週報
利全 蔡
Operations with complex numbers
Operations with complex numbers
Rosa E Padilla
Recommended
Orange County Development Activity Report - 2017
Orange County Development Activity Report - 2017
Scott Skraban, MPA, CH-ERIM
Ekiti State of Nigeria Statement of Financial Position as at 31st of December...
Ekiti State of Nigeria Statement of Financial Position as at 31st of December...
Government of Ekiti State, Nigeria
Jsw steel 2 qfy2011 261010
Jsw steel 2 qfy2011 261010
Angel Broking
20100514
20100514
利全 蔡
Call 4 t13_eng
Call 4 t13_eng
Arteris S.A.
Ac fr ogbi5apdu59i4chmkrp1rzql9eamtfpexuznvuupn3vjoxwk2lmvhzwimauc1jc6fzg3wjr...
Ac fr ogbi5apdu59i4chmkrp1rzql9eamtfpexuznvuupn3vjoxwk2lmvhzwimauc1jc6fzg3wjr...
Raj Pardeshi
2010/5/10~5/14投資週報
2010/5/10~5/14投資週報
利全 蔡
Operations with complex numbers
Operations with complex numbers
Rosa E Padilla
Williams sonoma model
Williams sonoma model
Trishala Rasya
06. equity valuation of lsi semiconductor (deb sahoo)
06. equity valuation of lsi semiconductor (deb sahoo)
Deb Sahoo, MBA(Finance), MS(EE), BTech(EE),
CHRSA P&L
CHRSA P&L
mmazner
NFLX-model.pdf
NFLX-model.pdf
ShankarSanyal2
Bnm analisis financiero comparativo - bnm vs sistema bca comercial nov 2000
Bnm analisis financiero comparativo - bnm vs sistema bca comercial nov 2000
gonzaloromani
Abch group results booklet 2010
Abch group results booklet 2010
wgjlubbe
Larsen & toubro.ppt_25
Larsen & toubro.ppt_25
Jitendra Kumar, CFA
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Rajendra Inani
bKash equity valuation 2018
bKash equity valuation 2018
Faysal Ahmed Likhon
fr07_scf
fr07_scf
finance44
OdontoPrev ODPV3.BZ - 1Q12
OdontoPrev ODPV3.BZ - 1Q12
Rafael Marzocchi
P&L FORECAST
P&L FORECAST
ANIRBAN BHATTACHARYA
NTPC Financial Modelling
NTPC Financial Modelling
SHAHID HASSAN
NTPC Financial Modelling
NTPC Financial Modelling
Shreya Banerjee
Cteep presentation 3_q11
Cteep presentation 3_q11
Cteep
2015 Financial Report
2015 Financial Report
BANCO SANTANDER
Government of Belize Budget 2012-2013: P. M.'s Presentation
Government of Belize Budget 2012-2013: P. M.'s Presentation
pupbelize
Financial Model Sample Format - Cement Company
Financial Model Sample Format - Cement Company
Pranav Pareek
alltel 4q05supplement
alltel 4q05supplement
finance27
Bnm analisis financiero banca comercial peru - dic 2000
Bnm analisis financiero banca comercial peru - dic 2000
gonzaloromani
Analysis of effect of inflation on savings of individuals in india for past 1...
Analysis of effect of inflation on savings of individuals in india for past 1...
ANIRBAN BHATTACHARYA
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
ANIRBAN BHATTACHARYA
More Related Content
Similar to Cash Flow Forecast and Projections for Company from 2014-2027
Williams sonoma model
Williams sonoma model
Trishala Rasya
06. equity valuation of lsi semiconductor (deb sahoo)
06. equity valuation of lsi semiconductor (deb sahoo)
Deb Sahoo, MBA(Finance), MS(EE), BTech(EE),
CHRSA P&L
CHRSA P&L
mmazner
NFLX-model.pdf
NFLX-model.pdf
ShankarSanyal2
Bnm analisis financiero comparativo - bnm vs sistema bca comercial nov 2000
Bnm analisis financiero comparativo - bnm vs sistema bca comercial nov 2000
gonzaloromani
Abch group results booklet 2010
Abch group results booklet 2010
wgjlubbe
Larsen & toubro.ppt_25
Larsen & toubro.ppt_25
Jitendra Kumar, CFA
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Rajendra Inani
bKash equity valuation 2018
bKash equity valuation 2018
Faysal Ahmed Likhon
fr07_scf
fr07_scf
finance44
OdontoPrev ODPV3.BZ - 1Q12
OdontoPrev ODPV3.BZ - 1Q12
Rafael Marzocchi
P&L FORECAST
P&L FORECAST
ANIRBAN BHATTACHARYA
NTPC Financial Modelling
NTPC Financial Modelling
SHAHID HASSAN
NTPC Financial Modelling
NTPC Financial Modelling
Shreya Banerjee
Cteep presentation 3_q11
Cteep presentation 3_q11
Cteep
2015 Financial Report
2015 Financial Report
BANCO SANTANDER
Government of Belize Budget 2012-2013: P. M.'s Presentation
Government of Belize Budget 2012-2013: P. M.'s Presentation
pupbelize
Financial Model Sample Format - Cement Company
Financial Model Sample Format - Cement Company
Pranav Pareek
alltel 4q05supplement
alltel 4q05supplement
finance27
Bnm analisis financiero banca comercial peru - dic 2000
Bnm analisis financiero banca comercial peru - dic 2000
gonzaloromani
Similar to Cash Flow Forecast and Projections for Company from 2014-2027
(20)
Williams sonoma model
Williams sonoma model
06. equity valuation of lsi semiconductor (deb sahoo)
06. equity valuation of lsi semiconductor (deb sahoo)
CHRSA P&L
CHRSA P&L
NFLX-model.pdf
NFLX-model.pdf
Bnm analisis financiero comparativo - bnm vs sistema bca comercial nov 2000
Bnm analisis financiero comparativo - bnm vs sistema bca comercial nov 2000
Abch group results booklet 2010
Abch group results booklet 2010
Larsen & toubro.ppt_25
Larsen & toubro.ppt_25
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
bKash equity valuation 2018
bKash equity valuation 2018
fr07_scf
fr07_scf
OdontoPrev ODPV3.BZ - 1Q12
OdontoPrev ODPV3.BZ - 1Q12
P&L FORECAST
P&L FORECAST
NTPC Financial Modelling
NTPC Financial Modelling
NTPC Financial Modelling
NTPC Financial Modelling
Cteep presentation 3_q11
Cteep presentation 3_q11
2015 Financial Report
2015 Financial Report
Government of Belize Budget 2012-2013: P. M.'s Presentation
Government of Belize Budget 2012-2013: P. M.'s Presentation
Financial Model Sample Format - Cement Company
Financial Model Sample Format - Cement Company
alltel 4q05supplement
alltel 4q05supplement
Bnm analisis financiero banca comercial peru - dic 2000
Bnm analisis financiero banca comercial peru - dic 2000
More from ANIRBAN BHATTACHARYA
Analysis of effect of inflation on savings of individuals in india for past 1...
Analysis of effect of inflation on savings of individuals in india for past 1...
ANIRBAN BHATTACHARYA
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
ANIRBAN BHATTACHARYA
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
ANIRBAN BHATTACHARYA
WORKING CAPITAL
WORKING CAPITAL
ANIRBAN BHATTACHARYA
Wacc
Wacc
ANIRBAN BHATTACHARYA
Revenues
Revenues
ANIRBAN BHATTACHARYA
Production
Production
ANIRBAN BHATTACHARYA
Pricing
Pricing
ANIRBAN BHATTACHARYA
P&L DATA
P&L DATA
ANIRBAN BHATTACHARYA
Opex
Opex
ANIRBAN BHATTACHARYA
Margins
Margins
ANIRBAN BHATTACHARYA
Margins other
Margins other
ANIRBAN BHATTACHARYA
Financing
Financing
ANIRBAN BHATTACHARYA
Dcf
Dcf
ANIRBAN BHATTACHARYA
Cos
Cos
ANIRBAN BHATTACHARYA
Capex
Capex
ANIRBAN BHATTACHARYA
Balance sheet
Balance sheet
ANIRBAN BHATTACHARYA
Balance sheet forecast
Balance sheet forecast
ANIRBAN BHATTACHARYA
Goods and Service Tax (GST)
Goods and Service Tax (GST)
ANIRBAN BHATTACHARYA
Presentation M&A Grasim Aditya Birla Nuvo
Presentation M&A Grasim Aditya Birla Nuvo
ANIRBAN BHATTACHARYA
More from ANIRBAN BHATTACHARYA
(20)
Analysis of effect of inflation on savings of individuals in india for past 1...
Analysis of effect of inflation on savings of individuals in india for past 1...
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
Analysis of effect of inflation on returns on saving for india real returns
WORKING CAPITAL
WORKING CAPITAL
Wacc
Wacc
Revenues
Revenues
Production
Production
Pricing
Pricing
P&L DATA
P&L DATA
Opex
Opex
Margins
Margins
Margins other
Margins other
Financing
Financing
Dcf
Dcf
Cos
Cos
Capex
Capex
Balance sheet
Balance sheet
Balance sheet forecast
Balance sheet forecast
Goods and Service Tax (GST)
Goods and Service Tax (GST)
Presentation M&A Grasim Aditya Birla Nuvo
Presentation M&A Grasim Aditya Birla Nuvo
Recently uploaded
VIP Call Girls in Saharanpur Aarohi 8250192130 Independent Escort Service Sah...
VIP Call Girls in Saharanpur Aarohi 8250192130 Independent Escort Service Sah...
Suhani Kapoor
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Pooja Nehwal
How Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of Reporting
Aggregage
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
shivangimorya083
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Pooja Nehwal
Lundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdf
Adnet Communications
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
ranjana rawat
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
Suhani Kapoor
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
Suhani Kapoor
(TANVI) Call Girls Nanded City ( 7001035870 ) HI-Fi Pune Escorts Service
(TANVI) Call Girls Nanded City ( 7001035870 ) HI-Fi Pune Escorts Service
ranjana rawat
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
ranjana rawat
Quantitative Analysis of Retail Sector Companies
Quantitative Analysis of Retail Sector Companies
prashantbhati354
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
divyansh0kumar0
Q3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast Slides
Marketing847413
Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024
Bladex
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
divyansh0kumar0
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
Henry Tapper
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaign
Henry Tapper
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Työeläkeyhtiö Elo
VIP Call Girls Thane Sia 8617697112 Independent Escort Service Thane
VIP Call Girls Thane Sia 8617697112 Independent Escort Service Thane
Call girls in Ahmedabad High profile
Recently uploaded
(20)
VIP Call Girls in Saharanpur Aarohi 8250192130 Independent Escort Service Sah...
VIP Call Girls in Saharanpur Aarohi 8250192130 Independent Escort Service Sah...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
How Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of Reporting
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Lundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdf
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130
(TANVI) Call Girls Nanded City ( 7001035870 ) HI-Fi Pune Escorts Service
(TANVI) Call Girls Nanded City ( 7001035870 ) HI-Fi Pune Escorts Service
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
Quantitative Analysis of Retail Sector Companies
Quantitative Analysis of Retail Sector Companies
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
Q3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast Slides
Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaign
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
VIP Call Girls Thane Sia 8617697112 Independent Escort Service Thane
VIP Call Girls Thane Sia 8617697112 Independent Escort Service Thane
Cash Flow Forecast and Projections for Company from 2014-2027
1.
Cash Flow 2014 2015
2016 2017Q3 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 In Million Actual Actual Actual Actual Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast Forecast EBIT (717) (667) (1,120) (2,392) (3,724) (3,054) (1,262) 2,020 5,867 9,452 10,917 12,475 13,687 Operating Taxes (30%) (13) (27) (41) 718 1,117 916 379 (606) (1,760) (2,836) (3,275) (3,742) (4,106) NOPAT (730) (694) (1,161) (1,674) (2,606) (2,138) (884) 1,414 4,107 6,616 7,642 8,732 9,581 Add D&A 423 947 1,166 1,400 2,434 3,717 5,198 6,913 8,759 10,673 12,528 14,663 17,013 Gross Cash Flow (307) 253 6 (274) (172) 1,579 4,315 8,327 12,866 17,290 20,170 23,395 26,594 Trade receivables 58 (330) (109) (765) (830) (870) (872) (1,192) (1,179) (1,331) (1,243) (1,338) (1,034) Inventory (324) (790) (404) (5,980) (5,111) (5,355) (5,366) (7,339) (7,256) (8,195) (7,652) (8,239) (6,364) Trade Payables 138 944 525 3,411 3,467 3,266 3,081 4,034 4,040 5,007 4,688 5,054 3,901 Investments in WC (128) (176) 13 (3,335) (2,474) (2,959) (3,157) (4,497) (4,395) (4,519) (4,207) (4,524) (3,497) Capex (1,997) (3,527) (4,578) (11,603) (15,516) (19,238) (22,225) (25,726) (27,676) (28,722) (27,826) (32,015) (35,251) Investments in other assets (1,105) (8,700) (1,382) (2,312) (2,260) (2,368) (2,373) (3,245) (3,209) (3,624) (3,384) (3,644) (2,814) Investments in other Liabilities 1,708 5,002 1,216 14,996 14,897 15,607 15,640 21,391 21,150 23,886 22,303 24,015 18,550 Unlevered Free Cash Flow (1,829.6) (7,147.3) (4,725.4) (2,527.4) (5,525.7) (7,378.1) (7,800.0) (3,750.2) (1,264.1) 4,310.5 7,056.0 7,227.2 3,580.6 Interest expenses (159) (79) (325) (567) (642) (806) (1,024) (1,255) (1,366) (1,403) (1,403) (1,403) (1,403) Delta Financial liabilities 219 4,195 3,062 1,264 2,763 3,689 3,900 1,875 632 - - - - Delta equity/Other equity movements 1,061 5,227 2,126 1,264 2,763 3,689 3,900 1,875 632 - - - - Tax adjustment - - - (718) (1,117) (916) (379) 376 410 421 421 421 421 Net Cash Flow (708.8) 2,196.3 136.8 (1,284.8) (1,759.1) (1,721.8) (1,402.7) (878.4) (956.1) 3,328.2 6,073.7 6,244.9 2,598.3
Download now