|
Haseko Corporation (1808.t) DCF -Bewertung
JP | Consumer Cyclical | Residential Construction | JPX
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
HASEKO Corporation (1808.T) Bundle
Bewerten Sie die finanziellen Aussichten der Haseko Corporation wie ein Experte! Dieser (1808T) DCF-Taschenrechner bietet Ihnen vorgefüllte Finanzdaten und die Freiheit, das Umsatzwachstum, WACC, Margen und andere kritische Annahmen zu ändern, um sich mit Ihren Vorhersagen zu übereinstimmen.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 846,030.0 | 809,439.0 | 909,708.0 | 1,027,276.0 | 1,094,421.0 | 1,169,723.6 | 1,250,207.6 | 1,336,229.3 | 1,428,169.7 | 1,526,436.3 |
| Revenue Growth, % | 0 | -4.33 | 12.39 | 12.92 | 6.54 | 6.88 | 6.88 | 6.88 | 6.88 | 6.88 |
| EBITDA | 90,879.0 | 78,378.0 | 88,800.0 | 96,544.0 | 93,397.0 | 112,569.9 | 120,315.4 | 128,593.8 | 137,441.8 | 146,898.6 |
| EBITDA, % | 10.74 | 9.68 | 9.76 | 9.4 | 8.53 | 9.62 | 9.62 | 9.62 | 9.62 | 9.62 |
| Depreciation | 4,955.0 | 5,469.0 | 6,098.0 | 6,382.0 | 7,649.0 | 7,607.5 | 8,130.9 | 8,690.3 | 9,288.3 | 9,927.4 |
| Depreciation, % | 0.58568 | 0.67565 | 0.67032 | 0.62125 | 0.69891 | 0.65036 | 0.65036 | 0.65036 | 0.65036 | 0.65036 |
| EBIT | 85,924.0 | 72,909.0 | 82,702.0 | 90,162.0 | 85,748.0 | 104,962.5 | 112,184.5 | 119,903.5 | 128,153.5 | 136,971.3 |
| EBIT, % | 10.16 | 9.01 | 9.09 | 8.78 | 7.84 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 |
| Total Cash | 155,791.0 | 216,623.0 | 267,467.0 | 211,257.0 | 286,384.0 | 283,799.0 | 303,326.1 | 324,196.7 | 346,503.4 | 370,344.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 141,287.0 | 132,252.0 | 147,861.0 | 169,080.0 | 148,405.0 | 185,545.3 | 198,311.9 | 211,957.0 | 226,540.9 | 242,128.2 |
| Account Receivables, % | 16.7 | 16.34 | 16.25 | 16.46 | 13.56 | 15.86 | 15.86 | 15.86 | 15.86 | 15.86 |
| Inventories | 261,499.0 | 316,477.0 | 380,111.0 | 471,933.0 | 565,544.0 | 489,895.5 | 523,603.2 | 559,630.2 | 598,136.1 | 639,291.4 |
| Inventories, % | 30.91 | 39.1 | 41.78 | 45.94 | 51.68 | 41.88 | 41.88 | 41.88 | 41.88 | 41.88 |
| Accounts Payable | 83,619.0 | 87,095.0 | 86,480.0 | 93,246.0 | 173,887.0 | 128,939.7 | 137,811.6 | 147,293.8 | 157,428.5 | 168,260.5 |
| Accounts Payable, % | 9.88 | 10.76 | 9.51 | 9.08 | 15.89 | 11.02 | 11.02 | 11.02 | 11.02 | 11.02 |
| Capital Expenditure | -25,061.0 | -29,818.0 | -26,806.0 | -35,447.0 | -24,158.0 | -35,678.0 | -38,132.8 | -40,756.6 | -43,560.9 | -46,558.1 |
| Capital Expenditure, % | -2.96 | -3.68 | -2.95 | -3.45 | -2.21 | -3.05 | -3.05 | -3.05 | -3.05 | -3.05 |
| Tax Rate, % | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 |
| EBITAT | 59,005.6 | 49,649.2 | 55,074.0 | 61,241.5 | 58,003.7 | 71,150.1 | 76,045.6 | 81,278.0 | 86,870.4 | 92,847.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -280,267.4 | -17,166.8 | -45,492.0 | -74,098.5 | 49,199.7 | 36,640.5 | 8,441.2 | 9,022.0 | 9,642.8 | 10,306.2 |
| WACC, % | 4.23 | 4.22 | 4.19 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 67,464.5 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 10,409 | |||||||||
| Terminal Value | 324,051 | |||||||||
| Present Terminal Value | 263,646 | |||||||||
| Enterprise Value | 331,110 | |||||||||
| Net Debt | 130,871 | |||||||||
| Equity Value | 200,239 | |||||||||
| Diluted Shares Outstanding, MM | 273 | |||||||||
| Equity Value Per Share | 734.13 |
What You Will Receive
- Pre-Filled Financial Model: Utilize HASEKO Corporation’s actual data for accurate DCF valuations.
- Comprehensive Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instantaneous updates allow you to view results immediately as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted specifically for high-quality valuations.
- Flexible and Reusable: Designed for adaptability, making it suitable for multiple detailed forecasts.
Key Features
- Customizable Financial Inputs: Easily adjust essential elements such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional outputs in real time.
- High-Precision Accuracy: Leverages HASEKO Corporation's (1808T) actual financial data for credible valuation results.
- Simplified Scenario Analysis: Effortlessly assess various assumptions and compare different outcomes.
- Efficiency Boost: Remove the hassle of constructing intricate valuation models from the ground up.
How It Functions
- Download the Template: Gain immediate access to the Excel-based HASEKO DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other factors.
- Automatic Calculations: The model updates HASEKO's intrinsic value in real-time.
- Experiment with Scenarios: Test various assumptions to see potential valuation shifts.
- Evaluate and Decide: Leverage the results to inform your investment or financial assessments.
Why Choose This Calculator for HASEKO Corporation (1808T)?
- User-Friendly Design: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Modify parameters easily to suit your analytical needs.
- Real-Time Adjustments: Observe immediate updates to HASEKO's valuation as you change inputs.
- Preloaded Financial Data: Comes with HASEKO’s actual financial statistics for efficient evaluations.
- Widely Recognized: Utilized by investors and analysts to enhance decision-making.
Who Can Benefit from HASEKO Corporation (1808T)?
- Investors: Evaluate HASEKO's valuation prior to making stock trades.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Understand the valuation strategies of established firms like HASEKO.
- Consultants: Produce comprehensive valuation reports for your clientele.
- Students and Educators: Utilize current data to practice and instruct on valuation methods.
Components of the Template
- Pre-Filled DCF Model: HASEKO Corporation’s financial data readily available for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Analyze HASEKO Corporation’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your analysis.
- Financial Statements: Access annual and quarterly reports to facilitate thorough examination.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.