Sumitomo Metal Mining Co., Ltd. (5713T) DCF Valuation

Sumitomo Metal Mining Co., Ltd. (5713.t) DCF -Bewertung

JP | Basic Materials | Industrial Materials | JPX
Sumitomo Metal Mining Co., Ltd. (5713T) 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

Sumitomo Metal Mining Co., Ltd. (5713.T) Bundle

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

TOTAL:

Unser (5713T) DCF-Taschenrechner für Genauigkeit ermöglicht es, die Bewertung der Sumitomo Metal Mining Co., Ltd., unter Verwendung realer Finanzdaten zu bewerten und vollständige Flexibilität zu bieten, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.


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 872,615.0 926,122.0 1,259,091.0 1,422,989.0 1,445,388.0 1,650,185.3 1,884,000.5 2,150,944.9 2,455,712.8 2,803,663.2
Revenue Growth, % 0 6.13 35.95 13.02 1.57 14.17 14.17 14.17 14.17 14.17
EBITDA 125,022.0 166,054.0 350,238.0 255,349.0 170,314.0 296,379.5 338,373.5 386,317.8 441,055.2 503,548.4
EBITDA, % 14.33 17.93 27.82 17.94 11.78 17.96 17.96 17.96 17.96 17.96
Depreciation 45,546.0 46,637.0 47,372.0 55,102.0 56,224.0 71,881.3 82,066.2 93,694.2 106,969.7 122,126.3
Depreciation, % 5.22 5.04 3.76 3.87 3.89 4.36 4.36 4.36 4.36 4.36
EBIT 79,476.0 119,417.0 302,866.0 200,247.0 114,090.0 224,498.2 256,307.3 292,623.6 334,085.5 381,422.1
EBIT, % 9.11 12.89 24.05 14.07 7.89 13.6 13.6 13.6 13.6 13.6
Total Cash 164,489.0 162,368.0 263,319.0 221,280.0 151,022.0 274,902.7 313,853.7 358,323.7 409,094.7 467,059.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 124,444.0 154,957.0 188,668.0 206,329.0 188,339.0
Account Receivables, % 14.26 16.73 14.98 14.5 13.03
Inventories 252,799.0 323,229.0 420,136.0 555,941.0 516,014.0 567,693.7 648,130.4 739,964.1 844,809.8 964,511.1
Inventories, % 28.97 34.9 33.37 39.07 35.7 34.4 34.4 34.4 34.4 34.4
Accounts Payable 54,472.0 101,966.0 135,579.0 158,199.0 168,472.0 167,637.7 191,390.3 218,508.4 249,469.0 284,816.3
Accounts Payable, % 6.24 11.01 10.77 11.12 11.66 10.16 10.16 10.16 10.16 10.16
Capital Expenditure -46,473.0 -40,470.0 -56,570.0 -130,910.0 -128,078.0 -106,434.6 -121,515.3 -138,732.8 -158,389.9 -180,832.2
Capital Expenditure, % -5.33 -4.37 -4.49 -9.2 -8.86 -6.45 -6.45 -6.45 -6.45 -6.45
Tax Rate, % 38.83 38.83 38.83 38.83 38.83 38.83 38.83 38.83 38.83 38.83
EBITAT 60,938.1 91,566.0 238,132.2 139,866.3 69,792.7 162,985.2 186,078.6 212,444.1 242,545.4 276,911.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -262,759.9 44,284.0 131,929.2 -66,787.7 66,128.7 21,655.4 55,571.2 63,445.1 72,434.7 82,697.9
WACC, % 6.63 6.63 6.66 6.53 6.4 6.57 6.57 6.57 6.57 6.57
PV UFCF
SUM PV UFCF 237,975.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 84,352
Terminal Value 1,845,040
Present Terminal Value 1,342,128
Enterprise Value 1,580,103
Net Debt 379,267
Equity Value 1,200,836
Diluted Shares Outstanding, MM 275
Equity Value Per Share 4,370.46

What You Will Receive

  • Adjustable Input Parameters: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: Sumitomo Metal Mining’s financial data pre-loaded to kickstart your analysis.
  • Automated DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Tailored and Professional Design: A sophisticated Excel model that aligns with your valuation requirements.
  • Designed for Analysts and Investors: Perfect for analyzing forecasts, validating strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life SMMD Financials: Pre-filled historical and projected data for Sumitomo Metal Mining Co., Ltd. (5713T).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Sumitomo Metal Mining’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Sumitomo Metal Mining’s valuation instantly after making adjustments.
  • Scenario Analysis: Test and compare outcomes for different financial assumptions side-by-side.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing Sumitomo Metal Mining Co., Ltd.'s (5713T) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures as needed.
  • 3. View Instant Results: The DCF model will automatically calculate the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate multiple forecasts to understand various valuation possibilities.
  • 5. Present with Assurance: Use professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for Sumitomo Metal Mining Co., Ltd. (5713T)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored specifically for Sumitomo Metal Mining Co., Ltd. (5713T).
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios for better decision-making.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Sumitomo Metal Mining Co., Ltd. (5713T).
  • Comprehensive Data: Historical and projected data provide a reliable foundation for your analyses.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Sumitomo Metal Mining Co., Ltd. (5713T).

Who Can Benefit from Sumitomo Metal Mining Co., Ltd. (5713T)?

  • Investors: Gain insights and make informed decisions with a reliable resource for mining valuations.
  • Financial Analysts: Streamline your analysis process with customizable financial models tailored for the mining sector.
  • Consultants: Effortlessly modify presentations and reports to suit the needs of your clients in the mining industry.
  • Mining Enthusiasts: Enhance your knowledge of industry valuation methods through practical, real-world data.
  • Educators and Students: Utilize it as an effective tool for practical learning in finance and mining courses.

Contents of the Template

  • Pre-Filled DCF Model: Sumitomo Metal Mining Co., Ltd.'s (5713T) financial data ready for immediate application.
  • WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
  • Financial Ratios: Assess Sumitomo Metal Mining’s profitability, leverage, and operational efficiency.
  • Editable Inputs: Modify assumptions like growth rates, profit margins, and CAPEX to suit your analysis.
  • Financial Statements: Annual and quarterly financial reports for thorough evaluation.
  • Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.


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.