C.Uyemura & Co.,Ltd. (4966T) DCF Valuation

C.Uyemura & Co., Ltd. (4966.t) DCF -Bewertung

JP | Basic Materials | Chemicals - Specialty | JPX
C.Uyemura & Co.,Ltd. (4966T) DCF Valuation
  • 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

C.Uyemura & Co.,Ltd. (4966.T) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Verbessern Sie Ihre Investitionsauswahl mit dem DCF -Taschenrechner (4966t)! Rezension authentisch C.Uyemura & CO., Ltd. Finanzdaten, Anpassungswachstumsprojektionen und -kosten anpassen und die Auswirkungen auf den inneren Wert von (4966T) sofort beobachten.


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 52,223.0 55,947.4 72,303.6 85,749.4 80,256.0 89,998.5 100,923.5 113,174.8 126,913.3 142,319.5
Revenue Growth, % 0 7.13 29.24 18.6 -6.41 12.14 12.14 12.14 12.14 12.14
EBITDA 9,933.1 12,002.8 15,999.0 17,594.7 17,808.3 18,955.4 21,256.5 23,836.8 26,730.4 29,975.3
EBITDA, % 19.02 21.45 22.13 20.52 22.19 21.06 21.06 21.06 21.06 21.06
Depreciation 2,144.0 2,066.6 1,913.2 2,025.2 1,991.9 2,752.0 3,086.0 3,460.7 3,880.8 4,351.8
Depreciation, % 4.11 3.69 2.65 2.36 2.48 3.06 3.06 3.06 3.06 3.06
EBIT 7,789.1 9,936.2 14,085.8 15,569.5 15,816.4 16,203.5 18,170.4 20,376.2 22,849.7 25,623.4
EBIT, % 14.92 17.76 19.48 18.16 19.71 18 18 18 18 18
Total Cash 26,518.1 30,585.3 31,104.3 32,657.7 38,221.4 42,150.8 47,267.5 53,005.4 59,439.8 66,655.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14,802.9 15,714.7 20,665.0 20,468.9 25,641.9
Account Receivables, % 28.35 28.09 28.58 23.87 31.95
Inventories 6,259.4 6,283.2 10,955.4 11,198.5 9,463.1 11,379.3 12,760.6 14,309.7 16,046.7 17,994.7
Inventories, % 11.99 11.23 15.15 13.06 11.79 12.64 12.64 12.64 12.64 12.64
Accounts Payable 2,431.4 2,224.1 4,113.4 3,765.3 3,600.6 4,175.5 4,682.4 5,250.8 5,888.2 6,603.0
Accounts Payable, % 4.66 3.98 5.69 4.39 4.49 4.64 4.64 4.64 4.64 4.64
Capital Expenditure -2,212.0 -1,351.0 -2,717.0 -6,089.0 -2,315.0 -3,670.8 -4,116.4 -4,616.1 -5,176.5 -5,804.8
Capital Expenditure, % -4.24 -2.41 -3.76 -7.1 -2.88 -4.08 -4.08 -4.08 -4.08 -4.08
Tax Rate, % 30.89 30.89 30.89 30.89 30.89 30.89 30.89 30.89 30.89 30.89
EBITAT 5,367.1 7,135.2 9,694.3 10,555.1 10,930.8 11,227.1 12,590.0 14,118.3 15,832.2 17,754.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13,331.9 6,707.9 1,157.4 6,096.1 7,005.6 9,258.9 7,607.9 8,531.4 9,567.1 10,728.5
WACC, % 8.6 8.6 8.6 8.6 8.6 8.6 8.6 8.6 8.6 8.6
PV UFCF
SUM PV UFCF 35,613.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 10,943
Terminal Value 165,705
Present Terminal Value 109,675
Enterprise Value 145,288
Net Debt -36,889
Equity Value 182,178
Diluted Shares Outstanding, MM 16
Equity Value Per Share 11,233.66

What You Can Expect

  • Comprehensive Financial Model: Leverage C.Uyemura & Co., Ltd.'s (4966T) actual data for accurate DCF valuation.
  • Dynamic Forecasting Control: Modify key elements such as revenue growth, profit margins, WACC, and more.
  • Real-Time Calculations: Enjoy automatic updates that reflect your changes instantly.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Flexible and Reusable: Designed for adaptability, making it easy to generate in-depth forecasts multiple times.

Key Features

  • Comprehensive C.Uyemura Data: Includes historical financials and future projections for C.Uyemura & Co., Ltd. (4966T).
  • Customizable Parameters: Modify inputs such as revenue growth rates, profit margins, discount rates, tax assumptions, and capital investment plans.
  • Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your specified parameters.
  • Scenario Analysis: Develop various forecast scenarios to evaluate different valuation results.
  • User-Centric Interface: Intuitive and organized layout catering to both experienced professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring C.Uyemura & Co., Ltd.'s preloaded data.
  • 2. Modify Assumptions: Update key inputs such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Compare various forecasts to examine different valuation results.
  • 5. Present with Confidence: Share professional valuation insights to strengthen your decision-making.

Why Opt for C.Uyemura & Co., Ltd. [4966T] Calculator?

  • Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
  • Accurate Financial Insights: Historical and projected financial data for C.Uyemura & Co., Ltd. preloaded for precision.
  • Diverse Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Detailed Results: Instantly computes intrinsic value, NPV, and other critical metrics.
  • User-Friendly: Comprehensive step-by-step instructions facilitate seamless navigation.

Who Can Benefit from This Product?

  • Investors: Determine the true value of C.Uyemura & Co., Ltd. (4966T) before making investment choices.
  • CFOs: Utilize a top-tier DCF model for accurate financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading firms.
  • Educators: Implement it as a resource for teaching valuation techniques and methodologies.

Contents of the Template

  • Operating and Balance Sheet Data: Pre-filled historical data and projections for C.Uyemura & Co., Ltd. (4966T), including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring key parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that detail intrinsic value along with comprehensive calculations.
  • Financial Statements: Pre-loaded annual and quarterly financial statements to assist in analysis.
  • Key Ratios: Provides profitability, leverage, and efficiency ratios specific to C.Uyemura & Co., Ltd. (4966T).
  • Dashboard and Charts: An intuitive visual representation of valuation outputs and assumptions for streamlined analysis.


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.