Lemon Tree Hotel Valuation Excel Model: Complete DCF Valuation with Forecasted Financial Statements
Originally published: 28/12/2020 18:54
Publication number: ELQ-12671-1
View all versions & Certificate
certified

Lemon Tree Hotel Valuation Excel Model: Complete DCF Valuation with Forecasted Financial Statements

Completely editable and formula-based Valuation Excel Model for Lemon Tree Hotel Shares

Description
The model contains a complete formula based Discounted Cashflow valuation for the company. The entire model is controlled by the Assumptions Sheet where the user can enter the desired values and the model will calculate the Intrinsic value for the shares. The financial statements are also forecasted for 5 years in the future, based on the values updated in the Assumptions sheet.

The Excel model covers all the major fundamental aspects of the company over 15 years period. The model is easy to edit and update for the future years as well when the company releases its new annual report. It also includes interactive charts used for visualization of both original last 10 years data and the forecasted 5 years values for the company's financials.

The Excel model includes formula based excel model and visualizations of the following as shown in the images attached:

1. Income Statement (Reported and Forecasted)
2. Balance Sheet (Reported and Forecasted)
3. Cashflow statements (Reported and Forecasted)

4. FCFF and FCFE based Valuation using Discounted Cash Flow Method

Analysis of the following factors

5. Growth Ratios
6. Profitability Ratios
7. Cash Flow Ratios
8. Liquidity and Solvency Ratios
9. Efficiency Ratios
10. Valuation Multiples (EV/EBIT, Market Cap/EBIT and EV/EBITDA)
11. ROE (Du Pont Analysis)
12. Common Size analysis
13. Enterprise Valuation
14. Financial Strength Analysis

About the company:
Lemon Tree Hotels is India’s largest hotel chain in the mid-priced hotel segment, and the 3rd largest overall, in terms of controlling interest in owned and leased rooms, according to the Horwath Report. LTH opened its first hotel with 49 rooms in May 2004. The company was listed on the National Stock Exchange of India on 9 April 2018.

Note: All the research done by us is only for educational purposes and should not be seen as Investment recommendations. We are Research analysts 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

This Best Practice includes
1 Microsoft Excel Model

Acquire nonprofit license for $5.50

Add to cart

Add to bookmarks

Discuss

Further information

The aim is to provide a thorough outlook into the company's financial position. This will help the students and Investors who are looking to do their own due diligence before investing in the Indian Stock Markets.

DCF Valuation, Intrinsic Price Calculation, Fundamental Analysis, Financial Statements Forecasting


0.0 / 5 (0 votes)

please wait...