{"id":5479,"date":"2025-11-06T12:09:57","date_gmt":"2025-11-06T06:39:57","guid":{"rendered":"https:\/\/www.thewallstreetschool.com\/blog\/?p=5479"},"modified":"2026-01-06T15:11:48","modified_gmt":"2026-01-06T09:41:48","slug":"financial-modelling-analyst-cases","status":"publish","type":"post","link":"https:\/\/www.thewallstreetschool.com\/blog\/financial-modelling-analyst-cases\/","title":{"rendered":"Financial Modelling for Analysts: Top 5 Real-World Case Studies Explained"},"content":{"rendered":"\n<p>Financial modelling isn\u2019t just about building spreadsheets, it\u2019s about understanding how numbers tell a story. These models help investors, analysts, and decision-makers evaluate business performance and forecast future outcomes. In this article, we\u2019ll look at <strong>real-world case studies<\/strong> that show how analysts use financial modelling to make sense of complex business scenarios and market movements.<\/p>\n\n\n\n<p>Before we dive into the examples, it\u2019s worth noting that all these analyses rely on carefully structured <strong>Excel models for finance<\/strong>. These models connect financial statements, test different assumptions, and visualize business performance under multiple scenarios. Whether it\u2019s projecting company earnings or valuing a merger, Excel remains the backbone of practical financial analysis.<\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Case Study 1&nbsp;<\/strong><\/h2>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Zomato IPO Case Study: From Losses to Profitability<\/strong><\/h2>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Company Overview<\/strong><\/h3>\n\n\n\n<p>Founded in 2008, Zomato began as a restaurant discovery platform and evolved into India&#8217;s leading online food delivery service. The company operates an aggregator-based model, connecting restaurants and customers through a technology-driven platform. Zomato also provides tools for restaurants to acquire new customers and manage deliveries efficiently.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>IPO Overview<\/strong><\/h3>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Launch Date<\/strong>: July, 2021<br><\/li>\n\n\n\n<li><strong>Issue Size<\/strong>: \u20b99,375 crore<br><\/li>\n\n\n\n<li><strong>Price Band<\/strong>: \u20b972\u2013\u20b976 per share<br><\/li>\n\n\n\n<li><strong>Subscription<\/strong>: Oversubscribed 38.25 times<br><\/li>\n\n\n\n<li><strong>Listing Price<\/strong>: \u20b9115 per share (52% premium over issue price)<br><\/li>\n\n\n\n<li><strong>Market Cap at Listing<\/strong>: Approximately \u20b91.2 lakh crore<\/li>\n<\/ul>\n\n\n\n<p>The IPO was a significant milestone, marking Zomato as the first Indian unicorn to go public. Funds raised were allocated to expand delivery infrastructure, technology platforms, customer acquisition and marketing.<\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Financial Performance (FY19\u2013FY24)<\/strong><\/h2>\n\n\n\n<figure class=\"wp-block-table\"><table class=\"has-fixed-layout\"><tbody><tr><td><strong>Fiscal Year<\/strong><\/td><td><strong>Revenue from Operations<\/strong><\/td><td><strong>Net Profit \/ (Loss)<\/strong><\/td><\/tr><tr><td>FY19<\/td><td>\u20b91,300 crore<\/td><td>\u2013\u20b91,020 crore<\/td><\/tr><tr><td>FY20<\/td><td>\u20b92,200 crore<\/td><td>\u2013\u20b91,180 crore<\/td><\/tr><tr><td>FY21<\/td><td>\u20b92,786 crore<\/td><td>\u2013\u20b91,000 crore<\/td><\/tr><tr><td>FY22<\/td><td>\u20b94,500 crore<\/td><td>\u2013\u20b91,200 crore<\/td><\/tr><tr><td>FY23<\/td><td>\u20b98,000 crore<\/td><td>\u2013\u20b9971 crore<\/td><\/tr><tr><td>FY24<\/td><td>\u20b912,114 crore<\/td><td>\u20b9351 crore<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<p><strong>Observation<\/strong>:<br>For years, Zomato operated at a loss due to heavy spending on marketing, customer discounts, technology upgrades and partner incentives. But, its FY24 profit marked a turning point, driven by operational efficiency, improved order economics and growth in its quick-commerce arm, <em>Blinkit.<\/em><\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Valuation Drivers and Market Perception<\/strong><\/h2>\n\n\n\n<p>Despite persistent losses during its early years, investors valued Zomato based on long-term growth potential and structural shifts in India\u2019s consumption patterns.<\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Future Growth Potentia<\/strong>l: The Indian online food delivery market was projected to expand exponentially, supported by digital adoption, urban lifestyles, and increasing disposable income.<\/li>\n\n\n\n<li><strong>Terminal Value Focus<\/strong>: A significant part of Zomato\u2019s valuation came from its projected long-term cash flows, assuming operational leverage and sustained demand growth.<\/li>\n\n\n\n<li><strong>Market Confidence:<\/strong> Zomato\u2019s strong brand, early-mover advantage and market share dominance built trust among retail and institutional investors. The IPO\u2019s massive oversubscription highlighted optimism about future profitability.<\/li>\n<\/ul>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Valuation Techniques<\/strong><\/h2>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Discounted Cash Flow (DCF)<\/strong>: Analysts applied DCF models using aggressive growth assumptions to justify high valuations despite negative cash flows in earlier years.<\/li>\n\n\n\n<li><strong>Relative Valuation: <\/strong>Comparisons were made with global peers such as DoorDash and Uber Eats. Higher valuation multiples were accepted due to expectations of market leadership and future profitability.<\/li>\n<\/ul>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Analyst Insights<\/strong><\/h2>\n\n\n\n<p><strong>JP Morgan<\/strong><strong><br><\/strong>In its September 2024 report, JP Morgan raised Zomato\u2019s target price from \u20b9208 to \u20b9340, signaling nearly 40% upside. The report credited this to Blinkit\u2019s accelerated expansion and improved monetization, maintaining an <em>Overweight<\/em> rating on the stock.<\/p>\n\n\n\n<p><strong>CLSA<\/strong><strong><br><\/strong>CLSA assigned a target price of \u20b9353 per share, highlighting Blinkit\u2019s rapid market share growth and its potential to turn profitable by FY25. It projected quick-commerce operations to outpace traditional food delivery in profitability.<\/p>\n\n\n\n<p><strong>UBS<\/strong><strong><br><\/strong>UBS increased its target price from \u20b9260 to \u20b9320 per share, citing stronger-than-expected earnings and the quick-commerce segment\u2019s contribution to margins. UBS projected Zomato to achieve EBITDA breakeven and positive margins by FY25.<\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Key Takeaways<\/strong><\/h2>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Investor Readiness<\/strong>: Zomato\u2019s IPO demonstrated that Indian investors were prepared to embrace tech-driven, loss-making startups with potential for scale.<\/li>\n<\/ul>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Timing and Brand Equity:<\/strong> The IPO benefited from favorable market conditions and Zomato\u2019s strong consumer recall.<\/li>\n<\/ul>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Investor Psychology<\/strong>: Valuations focused on growth narratives rather than past financials, reflecting changing investor attitudes toward digital businesses.<\/li>\n<\/ul>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Profitability Turning Point:<\/strong> Zomato\u2019s first profitable fiscal year in FY24 validated early investor optimism and marked the company\u2019s strategic transition from a cash-burning startup to a scalable, profitable enterprise.<\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-embed is-type-video is-provider-youtube wp-block-embed-youtube wp-embed-aspect-16-9 wp-has-aspect-ratio\"><div class=\"wp-block-embed__wrapper\">\n<iframe title=\"How to value a company? | The WallStreet School\" width=\"640\" height=\"360\" src=\"https:\/\/www.youtube.com\/embed\/Jss8-orNpk8?feature=oembed\" frameborder=\"0\" allow=\"accelerometer; autoplay; clipboard-write; encrypted-media; gyroscope; picture-in-picture; web-share\" referrerpolicy=\"strict-origin-when-cross-origin\" allowfullscreen><\/iframe>\n<\/div><\/figure>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Case Study 2<\/strong><\/h2>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Tata Motors \u2013 Iveco Acquisition: Strategy, Valuation and Risk<\/strong><\/h2>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Introduction<\/strong><\/h3>\n\n\n\n<p>Tata Motors announced the acquisition of Iveco Group for \u20ac3.8 billion (\u20b933,360 crore) in an all-cash offer at \u20ac14.10 per share. This is the largest acquisition in Tata Motors\u2019 history. The deal combines Tata\u2019s commercial vehicle business in India with Iveco\u2019s presence in Europe and Latin America.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Strategic Reason<\/strong><\/h3>\n\n\n\n<p><strong>The acquisition allows Tata Motors to:<\/strong><\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>Enter new markets through Iveco\u2019s distribution networks<br><\/li>\n\n\n\n<li>Access technology for electric and hydrogen commercial vehicles<br><\/li>\n\n\n\n<li>Achieve scale with combined annual revenue of \u20ac22 billion and sales of 5.4 lakh vehicles<br><\/li>\n\n\n\n<li>Create synergies in revenue and cost, with free cash flow synergies of 0.5 percent by FY28<\/li>\n<\/ul>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Deal Structure and Funding<\/strong><\/h3>\n\n\n\n<p>Tata Motors will finance the \u20ac3.8 billion acquisition using bridge loans, equity, and asset sales.<\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>Bridge Loan: \u20ac3.8 billion secured from Morgan Stanley and MUFG<br><\/li>\n\n\n\n<li>Equity Fundraising: \u20ac1 billion through rights issue or Qualified Institutional Placement<br><\/li>\n\n\n\n<li>Asset Sale: Selling 4.7 percent stake in Tata Capital to reduce debt<br><\/li>\n<\/ul>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Table 1. Iveco Deal Overview<\/strong><\/h3>\n\n\n\n<figure class=\"wp-block-table\"><table class=\"has-fixed-layout\"><tbody><tr><td><strong>Detail<\/strong><\/td><td><strong>Value<\/strong><\/td><td><strong>Context<\/strong><\/td><\/tr><tr><td>Deal Value<\/td><td>\u20ac3.8 billion (\u20b933,360 Cr)<\/td><td>Tata Motors\u2019 largest acquisition<\/td><\/tr><tr><td>Offer Price<\/td><td>\u20ac14.10 per share<\/td><td>All-cash offer<\/td><\/tr><tr><td>Largest Shareholder<\/td><td>Exor, 27.06% stake<\/td><td>Committed to sell<\/td><\/tr><tr><td>Combined Revenue<\/td><td>\u20ac22 billion+<\/td><td>Global scale<\/td><\/tr><tr><td>Combined Vehicle Sales<\/td><td>5.4 lakh units\/year<\/td><td>Commercial vehicle market<\/td><\/tr><tr><td>Expected CV Revenue Growth<\/td><td>\u20b975,000 Cr \u2192 \u20b92 lakh Cr<\/td><td>If integration succeeds<\/td><\/tr><tr><td>Synergies<\/td><td>0.5% of revenue (FY28)<\/td><td>Extra cash flow<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Pre-Deal Financials<\/strong><\/h3>\n\n\n\n<p><strong>Iveco (excluding defense, \u20ac million)<\/strong><\/p>\n\n\n\n<figure class=\"wp-block-table\"><table class=\"has-fixed-layout\"><tbody><tr><td><strong>Category<\/strong><\/td><td><strong>2024<\/strong><\/td><td><strong>2023<\/strong><\/td><td><strong>Change<\/strong><\/td><td><strong>% Change<\/strong><\/td><\/tr><tr><td><strong>Industrial Activities<\/strong><\/td><td>13,815<\/td><td>14,656<\/td><td>-841<\/td><td>-5.7<\/td><\/tr><tr><td><strong>Financial Services<\/strong><\/td><td>558<\/td><td>494<\/td><td>64<\/td><td>13<\/td><\/tr><tr><td><strong>Eliminations &amp; Others<\/strong><\/td><td>-217<\/td><td>-156<\/td><td>-61<\/td><td>39<\/td><\/tr><tr><td><strong>Total Revenue<\/strong><\/td><td>14,156<\/td><td>14,994<\/td><td>-838<\/td><td>-5.6<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<p><strong>Tata Motors \u2013 CV Segment (\u20b9 crore)<\/strong><\/p>\n\n\n\n<figure class=\"wp-block-table\"><table class=\"has-fixed-layout\"><tbody><tr><td><strong>Year<\/strong><\/td><td><strong>Revenue<\/strong><\/td><td><strong>EBITDA Margin<\/strong><\/td><\/tr><tr><td><strong>2024<\/strong><\/td><td>78,791<\/td><td>10.8<\/td><\/tr><tr><td><strong>2023<\/strong><\/td><td>70,816<\/td><td>7.4<\/td><\/tr><tr><td><strong>2022<\/strong><\/td><td>52,287<\/td><td>3.7<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Valuation and Synergies<\/strong><\/h3>\n\n\n\n<p>The valuation depends on future growth and market perception. Investors consider:<\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>Revenue growth from Indian and international markets<br><\/li>\n\n\n\n<li>Technology gains from electric and hydrogen vehicles<br><\/li>\n\n\n\n<li>Potential cash flow synergies and cost savings<\/li>\n<\/ul>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Impact and Risks<\/strong><\/h3>\n\n\n\n<ul class=\"wp-block-list\">\n<li>Indian Auto Sector: More jobs, EV technology, exports, and market expansion<br><\/li>\n\n\n\n<li>Shareholders: Long-term growth expected, EPS contribution within two years<br><\/li>\n\n\n\n<li>Risks: Integration challenges, European market competition, debt repayment<\/li>\n<\/ul>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Analyst Insights<\/strong><\/h3>\n\n\n\n<ul class=\"wp-block-list\">\n<li>JP Morgan reports Tata Motors has potential to become a global leader with strong synergies.<br><\/li>\n\n\n\n<li>Autocar Professional projects ROCE of 20 percent and positive EPS within two years.<br><\/li>\n\n\n\n<li>Investors see long-term value but note integration and market risks.<\/li>\n<\/ul>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Case Study 3<\/strong><\/h2>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Tesla\u2019s Valuation: A DCF Case Study That Redefined Growth Modelling<\/strong><\/h2>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Introduction<\/strong><\/h2>\n\n\n\n<p>Tesla\u2019s valuation has been one of the most debated topics among analysts in recent years. As a company that sits at the intersection of automotive, energy and technology, it challenges traditional <a href=\"https:\/\/www.thewallstreetschool.com\/financial-modelling-certification-course\/\">financial modelling<\/a> frameworks. This case study examines how analysts used the Discounted Cash Flow (DCF) method to understand whether Tesla\u2019s market value truly reflects its long-term potential.<\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Company Overview<\/strong><\/h2>\n\n\n\n<p>Tesla Inc. was founded in 2003 and has evolved from an electric vehicle manufacturer into a diversified energy and technology business. Along with cars, Tesla produces battery storage systems, solar energy products and software-based driver-assistance technology.<\/p>\n\n\n\n<p>According to<a href=\"https:\/\/www.macrotrends.net\/stocks\/charts\/TSLA\/tesla\/revenue?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\"> MacroTrends<\/a>, Tesla\u2019s revenue grew from US$24.6 billion in 2019 to US $97.7 billion in 2024, marking a 4 times increase in five years. Net income also rose sharply, from US$0.86 billion in 2019 to US$13.4 billion in 2024, reflecting stronger production capacity and operating leverage.<\/p>\n\n\n\n<p>Much of this growth came from the success of Model 3 and Model Y, expansion of Gigafactories and steady adoption of software-linked revenue streams like Autopilot and Full Self-Driving (FSD).<\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Financial Snapshot (FY2019\u2013FY2024)<\/strong><\/h2>\n\n\n\n<figure class=\"wp-block-table\"><table class=\"has-fixed-layout\"><tbody><tr><td><strong>Fiscal Year<\/strong><\/td><td><strong>Revenue (in USD Billion)<\/strong><\/td><td><strong>Net Income (in USD Billion)<\/strong><\/td><td><strong>Vehicles Delivered (in Million)<\/strong><\/td><\/tr><tr><td><strong>2019<\/strong><\/td><td>24.6<\/td><td>0.86<\/td><td>0.37<\/td><\/tr><tr><td><strong>2020<\/strong><\/td><td>31.5<\/td><td>0.72<\/td><td>0.50<\/td><\/tr><tr><td><strong>2021<\/strong><\/td><td>53.8<\/td><td>5.5<\/td><td>0.93<\/td><\/tr><tr><td><strong>2022<\/strong><\/td><td>81.4<\/td><td>12.6<\/td><td>1.31<\/td><\/tr><tr><td><strong>2023<\/strong><\/td><td>96.8<\/td><td>14.9<\/td><td>1.80<\/td><\/tr><tr><td><strong>2024<\/strong><\/td><td>97.7<\/td><td>13.4<\/td><td>1.85<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<p><strong><em>(Sources:<\/em><\/strong><a href=\"https:\/\/www.macrotrends.net\/stocks\/charts\/TSLA\/tesla\/revenue?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\"><strong><em> <\/em><\/strong><strong><em>MacroTrends<\/em><\/strong><\/a><strong><em>,<\/em><\/strong><a href=\"https:\/\/ir.tesla.com\/press-release\/tesla-releases-fourth-quarter-and-full-year-2024-financial-results?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\"><strong><em> <\/em><\/strong><strong><em>Tesla Investor Relations<\/em><\/strong><\/a><strong><em>)<\/em><\/strong><\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>DCF Framework and Modelling Assumptions<\/strong><\/h3>\n\n\n\n<p>Valuing Tesla requires a different approach from traditional automotive companies. Analysts combined both <em>relative valuation<\/em> (comparing with peers) and intrinsic valuation (DCF).<\/p>\n\n\n\n<p><strong>Key assumptions were:<\/strong><\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>Revenue growth tapering from 22.5% in 2027 to 3% by 2033<br><\/li>\n\n\n\n<li>EBIT margin stabilizing around 17%<br><\/li>\n\n\n\n<li>Capital expenditure at 6% of revenue<br><\/li>\n\n\n\n<li>Weighted Average Cost of Capital (WACC) at 9.5%<br><\/li>\n\n\n\n<li>Terminal growth rate at 3%<\/li>\n<\/ul>\n\n\n\n<p>Based on these inputs, Tesla\u2019s intrinsic value was estimated between US$185\u2013200 per share, while its market price hovered around US$250 in mid-2024 (Yahoo Finance). This indicated a potential overvaluation, driven more by market optimism than near-term fundamentals.<\/p>\n\n\n\n<p>Source: <a href=\"https:\/\/www.fe.training\/free-resources\/valuation\/tesla-valuation-explained\/?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\">Financial Edge<\/a><\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>DCF Sensitivity Analysis<\/strong><\/h3>\n\n\n\n<p>Analysts observed that even small changes in assumptions significantly affect Tesla\u2019s value.<br>A 1% change in WACC altered the fair value by almost US$40 per share, while a 0.5% change in terminal growth moved the value by around US$25\u201330.<\/p>\n\n\n\n<p>This sensitivity highlights how investor perception and cost of capital play a crucial role in high-growth company valuations.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Peer Comparison and Valuation Multiples<\/strong><\/h3>\n\n\n\n<p>When benchmarked with peers, Tesla trades at a much higher valuation:<\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>EV\/Revenue multiple: ~7.5x<br><\/li>\n\n\n\n<li>EV\/EBITDA multiple: ~40x<br>(<a href=\"https:\/\/multiples.vc\/public-comps\/tesla-valuation-multiples?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\">multiples.vc<\/a>)<\/li>\n<\/ul>\n\n\n\n<p>In comparison, Toyota and Ford trade at less than 2x EV\/EBITDA. This shows how investors classify Tesla closer to a technology company than a traditional automaker, reflecting belief in its innovation-led business model.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Analyst Insights<\/strong><\/h3>\n\n\n\n<p><strong>Investment banks hold diverse opinions about Tesla\u2019s true value:<\/strong><\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Morgan Stanley:<\/strong><strong><br><\/strong> In its 2024 report, Morgan Stanley projected Tesla\u2019s long-term revenue to reach <strong>$250 billion by 2030<\/strong>, supported by autonomous driving and battery technology. However, it cautioned that high multiples depend on execution speed.<\/li>\n<\/ul>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Goldman Sachs:<\/strong><strong><br><\/strong>Goldman\u2019s valuation model valued Tesla between <strong>$780\u2013$850 billion<\/strong>, noting that free cash flow growth remains the key driver.<\/li>\n<\/ul>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>JP Morgan:\u00a0<\/strong><br>Target price revised to US$120, reflecting expectations of lower deliveries and pricing pressure.<\/li>\n<\/ul>\n\n\n\n<p>Source: <a href=\"https:\/\/www.nasdaq.com\/articles\/morgan-stanley-breaks-down-%24380-price-target-on-tesla-stock?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\">Nasdaq<\/a> <a href=\"https:\/\/www.reuters.com\/business\/autos-transportation\/jpmorgan-cuts-price-target-tesla-shares-brokerage-expects-lower-deliveries-2025-03-12\/?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\">Reuters<\/a> <a href=\"https:\/\/www.investing.com\/news\/analyst-ratings\/goldman-sachs-maintains-tesla-stock-at-neutral-with-400-price-target-93CH-4303708?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\">Investing.com<\/a>&nbsp;&nbsp;<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Key Learnings<\/strong><\/h3>\n\n\n\n<ol class=\"wp-block-list\">\n<li>DCF Modelling Needs Flexibility: Growth-driven firms require longer projection horizons and sensitivity testing.<br><\/li>\n\n\n\n<li>Valuation Depends on Perception: Investor optimism can lead to higher prices even if intrinsic values suggest moderation.<br><\/li>\n\n\n\n<li>Business Model Evolution: Tesla\u2019s valuation premium reflects its technology orientation, not just manufacturing output.<br><\/li>\n\n\n\n<li>Analyst Divergence: Wide target ranges highlight the challenge of forecasting disruptive companies.<\/li>\n<\/ol>\n\n\n\n<figure class=\"wp-block-image size-large\"><img fetchpriority=\"high\" decoding=\"async\" width=\"1024\" height=\"574\" src=\"https:\/\/www.thewallstreetschool.com\/blog\/wp-content\/uploads\/2025\/11\/a-professional-book-cover-design-featuri_N1Fzt9VVR5q7wityKQclhw_tnCnpQErRlGmCpx9ivPPKw-1024x574.jpeg\" alt=\"Financial Modelling for analysts\" class=\"wp-image-5481\" srcset=\"https:\/\/www.thewallstreetschool.com\/blog\/wp-content\/uploads\/2025\/11\/a-professional-book-cover-design-featuri_N1Fzt9VVR5q7wityKQclhw_tnCnpQErRlGmCpx9ivPPKw-1024x574.jpeg 1024w, https:\/\/www.thewallstreetschool.com\/blog\/wp-content\/uploads\/2025\/11\/a-professional-book-cover-design-featuri_N1Fzt9VVR5q7wityKQclhw_tnCnpQErRlGmCpx9ivPPKw-300x168.jpeg 300w, https:\/\/www.thewallstreetschool.com\/blog\/wp-content\/uploads\/2025\/11\/a-professional-book-cover-design-featuri_N1Fzt9VVR5q7wityKQclhw_tnCnpQErRlGmCpx9ivPPKw-768x431.jpeg 768w, https:\/\/www.thewallstreetschool.com\/blog\/wp-content\/uploads\/2025\/11\/a-professional-book-cover-design-featuri_N1Fzt9VVR5q7wityKQclhw_tnCnpQErRlGmCpx9ivPPKw.jpeg 1312w\" sizes=\"(max-width: 1024px) 100vw, 1024px\" \/><\/figure>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Case Study 4<\/strong><\/h2>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Infosys DCF Valuation Case Study: Stability Backed by Strong Cash Flows<\/strong><\/h2>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Company Overview<\/strong><\/h3>\n\n\n\n<p>Founded in 1981, <strong>Infosys Ltd.<\/strong> is a leading global IT and consulting firm headquartered in Bengaluru, India. The company provides digital transformation, cloud, AI and business process management services to clients in over 50 countries, including several Fortune 500 enterprises.<br>Infosys operates on long-term service contracts and recurring revenues, ensuring consistent cash inflows. Its core strength lies in its <strong>asset-light model<\/strong>, <strong>high operating margins<\/strong>, and <strong>strong cash conversion<\/strong>, supported by a debt-free balance sheet.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>DCF Valuation Overview<\/strong><\/h3>\n\n\n\n<p><strong>Valuation Date:<\/strong> October 30, 2025<br><strong>Market Price:<\/strong> \u20b91,493.8 per share<\/p>\n\n\n\n<p><strong>Key Inputs:<\/strong><\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>Discount Rate (WACC): ~10%<br><\/li>\n\n\n\n<li>Terminal Growth Rate: ~4%<br><\/li>\n\n\n\n<li>Projection Basis: Stable revenue growth, operating margins ~21\u201322%, high free cash flow conversion<\/li>\n<\/ul>\n\n\n\n<p>\ud83d\udd17 Source: Bloomberg Consensus and Internal DCF Model (October 2025)<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Financial Performance (FY21\u2013FY25)<\/strong><\/h3>\n\n\n\n<figure class=\"wp-block-table\"><table class=\"has-fixed-layout\"><tbody><tr><td><strong>Fiscal Year<\/strong><\/td><td><strong>Revenue (\u20b9 Crore)<\/strong><\/td><td><strong>Net Profit (\u20b9 Crore)<\/strong><\/td><\/tr><tr><td>FY21<\/td><td>100,472<\/td><td>19,351<\/td><\/tr><tr><td>FY22<\/td><td>121,641<\/td><td>22,146<\/td><\/tr><tr><td>FY23<\/td><td>146,767<\/td><td>24,108<\/td><\/tr><tr><td>FY24<\/td><td>162,793<\/td><td>27,025<\/td><\/tr><tr><td>FY25*<\/td><td>177,432 (est.)<\/td><td>29,670 (est.)<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<p><em>Estimates based on market consensus and internal DCF assumptions.<\/em><em><br><\/em><a href=\"https:\/\/www.infosys.com\/investors\/reports-filings\/annual-report.html?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\"> Sources: Infosys Annual Reports FY21\u2013FY24<\/a><\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Observation<\/strong><\/h3>\n\n\n\n<p>Infosys has shown consistent growth over the past five years, driven by <strong>digital transformation demand<\/strong>, <strong>automation services<\/strong>, and <strong>large-scale outsourcing contracts<\/strong>.<\/p>\n\n\n\n<p>Its net profit margin improved steadily, supported by cost optimization and operational efficiency. The company\u2019s <strong>cash and equivalents exceeded \u20b947,000 crore<\/strong> in FY25, while debt remained negligible, highlighting strong liquidity.<br>\ud83d\udd17<a href=\"https:\/\/www.infosys.com\/investors\/reports-filings\/quarterly-results\/2024-2025\/q4\/documents\/standalone\/sa-fy25-annual-finstatement.pdf?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\"> Source: Infosys FY25 Standalone Financial Statements<\/a><\/p>\n\n\n\n<p>Even in volatile macro environments, Infosys maintained <strong>double-digit ROE<\/strong> and <strong>robust free cash flow generation<\/strong>, making it one of India\u2019s most stable large-cap IT firms.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Valuation Drivers and Market Perception<\/strong><\/h3>\n\n\n\n<p><strong>Strong Cash Reserves:<\/strong><strong><br><\/strong>With \u20b9314 billion (\u20b931,400 crore) in cash and short-term investments, Infosys enjoys one of the healthiest balance sheets in the Indian IT sector.<\/p>\n\n\n\n<p><strong>Sustainable Margins:<\/strong><strong><br><\/strong>Stable EBITDA margins around 21\u201322% and a high conversion rate from profits to free cash flow indicate strong operational control.<\/p>\n\n\n\n<p><strong>Global Demand for Digital Services:<\/strong><strong><br><\/strong> Infosys continues to win large digital transformation and AI automation deals globally, ensuring steady top-line growth.<\/p>\n\n\n\n<p><strong>Terminal Value Dominance:<\/strong><strong><br><\/strong> More than 60% of total DCF value is derived from terminal value, showing investor reliance on the company\u2019s ability to sustain cash flows long-term.<\/p>\n\n\n\n<p><strong>Market Sentiment:<\/strong><strong><br><\/strong> Despite being fundamentally strong, Infosys\u2019s valuation often fluctuates with global tech cycles and rupee-dollar movements. The DCF base case indicates slight overvaluation at current prices, while the bull case reflects upside if digital deal momentum continues<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Valuation Techniques<\/strong><\/h3>\n\n\n\n<ol class=\"wp-block-list\">\n<li><strong>Discounted Cash Flow (DCF):<\/strong><strong><br><\/strong> Analysts used projected free cash flows from FY26 to FY35, discounted using a WACC of ~10%, with a terminal growth rate of 4%.<br>Given Infosys\u2019s predictable cash flows, this approach helps capture its intrinsic long-term value.<br><\/li>\n\n\n\n<li><strong>Relative Valuation:<\/strong><strong><br><\/strong> Infosys trades at a <strong>P\/E multiple of 27x (FY25E)<\/strong>, comparable to TCS (28x) and higher than HCL Tech (22x). Valuation multiples remain elevated due to its consistent dividend payout, strong governance, and leadership position in global IT services.<\/li>\n<\/ol>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Analyst Insights<\/strong><\/h3>\n\n\n\n<p><strong>JP Morgan (August 2025):<br><\/strong> Reiterated an <em>Overweight<\/em> rating with a <strong>target price of \u20b91,800<\/strong>, citing recovery in large client spending and strong deal pipeline across the US and Europe.<\/p>\n\n\n\n<p><strong>Nomura (September 2025):<br><\/strong> Maintained a <em>Neutral<\/em> stance with a <strong>target of \u20b91,500<\/strong>, highlighting near-term margin pressures from wage hikes but long-term digital tailwinds.<\/p>\n\n\n\n<p><strong>Motilal Oswal (October 2025):<\/strong><strong><br><\/strong> Upgraded Infosys to <em>Buy<\/em>, setting a <strong>target of \u20b91,750<\/strong>, supported by strong order wins and resilient Q2FY26 guidance.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Key Takeaways<\/strong><\/h3>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>Steady Performer:<\/strong> Infosys\u2019s valuation demonstrates its position as a stable, cash-generating business with predictable returns, unlike high-volatility tech startups.<br><\/li>\n\n\n\n<li><strong>DCF Discipline:<\/strong> A well-built DCF model reveals that much of Infosys\u2019s value stems from its ability to sustain free cash flows beyond FY30.<br><\/li>\n\n\n\n<li><strong>Investor Insight:<\/strong> Short-term price swings are often sentiment-driven, but intrinsic valuation remains grounded in fundamentals.<br><\/li>\n\n\n\n<li><strong>Growth Catalyst:<\/strong> Expansion into AI-driven and cloud transformation projects will likely support long-term valuation growth.<\/li>\n<\/ul>\n\n\n\n<p>Infosys is a strong example of how valuation modelling helps investors understand a company\u2019s true worth. The DCF (Discounted Cash Flow) model used here projects future cash flows based on expected growth, margin assumptions, and discount rates. Analysts then adjust these assumptions to reflect realistic scenarios.<\/p>\n\n\n\n<p>This kind of analysis is highly relevant for <strong>finance analysis 2025<\/strong>, where the focus is shifting towards data-driven valuation and automation within Excel<\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Case Study 5<\/strong><\/h2>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>ONGC \u2013 Oil &amp; Gas Forecasting Model (Energy Sector)<\/strong><\/h3>\n\n\n\n<p><strong>Company Overview<br><\/strong>Oil &amp; Natural Gas Corporation Ltd (ONGC) is India\u2019s largest oil and gas producer. It contributes around 70% of India\u2019s crude oil output. It is a Maharatna PSU that works in exploration, production, and refining partnerships in India and overseas.<\/p>\n\n\n\n<p><strong>Business Context<br><\/strong>ONGC\u2019s profit depends on crude oil and domestic gas prices. The main factors that affect its earnings are production levels, selling prices, and government-regulated gas pricing. Other influences include the rupee\u2013dollar exchange rate and taxes such as cess and royalty.<\/p>\n\n\n\n<p><strong>Objective of the Model<\/strong><strong><br><\/strong>The forecasting model is used to estimate ONGC\u2019s revenue, EBITDA and free cash flow (FCF) over the next 5 to 10 years. It supports valuation methods like Discounted Cash Flow (DCF) and Net Asset Value (NAV). The model includes data on production, pricing, costs and capital expenditure (capex). It is used to test how finances change under different oil price conditions.<br>(Source:<a href=\"https:\/\/images.assettype.com\/bloombergquint\/2025-05-23\/gz6p5cj5\/ICICI_Securities_ONGC_Q4FY25_Results_May25.pdf?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\">ICICI Securities<\/a>)&nbsp;<\/p>\n\n\n\n<p><strong>Modelling Approach<\/strong><strong><br><\/strong>The model separates production into crude oil and natural gas. Production forecasts are based on field decline rates and new well additions. The selling price is linked to Brent crude and the domestic APM gas pricing formula.<\/p>\n\n\n\n<p>Operating costs include lifting cost per barrel of oil equivalent (boe), royalty and exploration cost. Capex is taken from ONGC\u2019s FY25 plan, which focuses on exploration and field redevelopment.<br>(Source: ONGC FY25 Integrated Report)<\/p>\n\n\n\n<p>For valuation, the model assumes:<\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>Brent crude price: USD $75 per barrel<br><\/li>\n\n\n\n<li>Terminal growth rate: 2%<br><\/li>\n\n\n\n<li>Weighted Average Cost of Capital (WACC): about 9%<\/li>\n<\/ul>\n\n\n\n<p>Sensitivity analysis is done for a $10 change in Brent price and 5% change in production to check the effect on FCF.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Financial Snapshot (FY21\u2013FY25)<\/strong><\/h3>\n\n\n\n<figure class=\"wp-block-table\"><table class=\"has-fixed-layout\"><tbody><tr><td><strong>Year<\/strong><\/td><td><strong>Revenue (\u20b9 Crore)<\/strong><\/td><td><strong>PAT (\u20b9 Crore)<\/strong><\/td><\/tr><tr><td>FY21<\/td><td>68,087<\/td><td>21,343<\/td><\/tr><tr><td>FY22<\/td><td>1,10,319<\/td><td>49,294<\/td><\/tr><tr><td>FY23<\/td><td>1,44,513<\/td><td>34,046<\/td><\/tr><tr><td>FY24<\/td><td>1,29,741<\/td><td>57,101<\/td><\/tr><tr><td>FY25<\/td><td>1,33,863<\/td><td>35,610<\/td><\/tr><\/tbody><\/table><\/figure>\n\n\n\n<p><a href=\"https:\/\/www.moneycontrol.com\/financials\/oilnaturalgascorporation\/profit-lossVI\/ONG?utm_source=chatgpt.com\" target=\"_blank\" rel=\"noopener\">Source: Moneycontrol Financials FY21\u2013FY25<\/a><\/p>\n\n\n\n<p>From FY21 to FY23, ONGC\u2019s revenue more than doubled as crude oil prices surged post-COVID. FY22 saw the highest profit due to elevated Brent prices and increased production volumes. In FY24, revenue dipped slightly because of moderation in global prices, but profits remained strong thanks to cost control and better gas realisations. FY25 shows stable performance, with revenues steady and profits normalizing, a typical pattern for a cyclical commodity company.<\/p>\n\n\n\n<p>In simple terms, when oil prices rise, ONGC\u2019s profits jump quickly when prices fall, revenue stabilizes but margins compress. The company\u2019s consistent profitability through these cycles shows its resilience and low-cost production advantage.<\/p>\n\n\n\n<p><strong>Impact of Oil Prices:<br><\/strong> A change of 10 dollars in the Brent crude oil price can affect ONGC\u2019s earnings per share (EPS) by around 15 to 18 percent. This shows that the company\u2019s profits depend heavily on global oil prices, so price-based forecasting is important.<\/p>\n\n\n\n<p><strong>Capital Spending and Growth:<br><\/strong>ONGC\u2019s FY25 plan includes over \u20b930,000 crore for exploring new oil fields and improving existing ones. This spending directly affects how much the company can produce in the coming years.<\/p>\n\n\n\n<p><strong>Effect of Government Policy:<\/strong><strong><br><\/strong>Since domestic gas prices are regulated by the government, ONGC\u2019s profit margins can shrink even when international oil prices increase. The forecasting model includes this risk while estimating future cash flows.<\/p>\n\n\n\n<p><strong>Valuation Outcome<\/strong><\/p>\n\n\n\n<p>In the base case scenario, the Discounted Cash Flow (DCF) model gives a value of about \u20b9285 per share. This is close to the average analyst target of \u20b9289.6 as of October 2025.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>Conclusion<\/strong><\/h3>\n\n\n\n<p>Insights from the forecast showed that cyclicality dominates ONGC\u2019s earnings. A $10 shift in Brent alters ONGC\u2019s EPS by roughly 15\u201318%, highlighting the need for price-linked modelling. The company\u2019s FY25 plan also allocated over \u20b930,000 crore towards exploration and field redevelopment, making <strong>capex forecasting<\/strong> a key input in valuation.<\/p>\n\n\n\n<p>These variables are built into Excel-based financial models that help visualize how revenue and profit fluctuate with global energy trends.<\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>Final Thoughts: What These Case Studies Teach Us<\/strong><\/h2>\n\n\n\n<p>Each of these real-world case studies proves that financial modelling is both an art and a science. While Excel formulas and valuation methods matter, what truly separates a good analyst from a great one is the ability to connect numbers with business realities.<\/p>\n\n\n\n<p>Whether it\u2019s using <strong>Excel models for finance<\/strong> to forecast revenue, testing assumptions through sensitivity analysis or evaluating risks with a DCF model every step teaches you to think like an investor.<\/p>\n\n\n\n<p>As we move deeper into <strong>finance analysis 2025<\/strong>, companies and analysts alike are emphasizing accuracy, scenario testing, and sustainable assumptions. Use these <strong>practical modelling tips<\/strong> to refine your approach, question your projections, and always link your numbers back to real business drivers. That\u2019s what makes a financial model truly powerful.<\/p>\n\n\n\n<h2 class=\"wp-block-heading\"><strong>People Also Ask<\/strong>:-<\/h2>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>1. Why are real-world case studies important in financial modelling?<\/strong><\/h3>\n\n\n\n<p><strong>Ans.<\/strong> They help you understand how theoretical models apply in real business situations, giving you a clearer view of industry challenges and outcomes.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>2. What are some must-know Excel models for finance in 2025?<\/strong><\/h3>\n\n\n\n<p><strong>Ans.<\/strong> Common ones include DCF valuation models, LBO models, merger analysis, and three-statement forecasting models.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>3. How can I improve my finance analysis in 2025?<\/strong><\/h3>\n\n\n\n<p><strong>Ans.<\/strong> Focus on automation, scenario-based modelling, and keeping models dynamic using tools like Power Query and Python integration in Excel.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\"><strong>4. What are some practical modelling tips for beginners?<\/strong><\/h3>\n\n\n\n<p><strong>Ans.<\/strong> Use consistent formatting, build modular models, validate assumptions with sensitivity analysis, and always document your logic.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\">5. Are these case studies relevant for professionals as well?<\/h3>\n\n\n\n<p><strong>Ans.<\/strong> Absolutely. Both students and professionals can gain actionable insights from real-world examples that demonstrate financial decision-making and risk management.<\/p>\n","protected":false},"excerpt":{"rendered":"<p>Financial modelling isn\u2019t just about building spreadsheets, it\u2019s about understanding how numbers tell a story. These models help investors, analysts, and decision-makers evaluate business performance<\/p>\n","protected":false},"author":25,"featured_media":5480,"comment_status":"open","ping_status":"closed","sticky":false,"template":"","format":"standard","meta":{"_uf_show_specific_survey":0,"_uf_disable_surveys":false,"footnotes":""},"categories":[5],"tags":[167,171,235],"class_list":["post-5479","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-financial-modeling","tag-financial-modelling","tag-financial-modelling-course","tag-financial-modelling-for-analysts"],"_links":{"self":[{"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/posts\/5479","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/users\/25"}],"replies":[{"embeddable":true,"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/comments?post=5479"}],"version-history":[{"count":1,"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/posts\/5479\/revisions"}],"predecessor-version":[{"id":5482,"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/posts\/5479\/revisions\/5482"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/media\/5480"}],"wp:attachment":[{"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/media?parent=5479"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/categories?post=5479"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/www.thewallstreetschool.com\/blog\/wp-json\/wp\/v2\/tags?post=5479"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}