|
Iyogin Holdings, Inc. (5830.t) DCF -Bewertung
JP | Financial Services | Banks - Regional | 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
Iyogin Holdings,Inc. (5830.T) Bundle
Vereinfachen Sie die Bewertung von Iyogin Holdings, Inc. (5830T) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Iyogin Holdings, Inc. (5830T) Finanzdaten und einstellbaren Prognoseeingaben können Sie Szenarien testen und Iyogin Holdings, Inc. (5830T) in Minuten aufdecken.
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 | 120,350.0 | 120,194.0 | 126,768.0 | 147,278.0 | 139,156.0 | 144,723.7 | 150,514.2 | 156,536.4 | 162,799.6 | 169,313.3 |
| Revenue Growth, % | 0 | -0.12962 | 5.47 | 16.18 | -5.51 | 4 | 4 | 4 | 4 | 4 |
| EBITDA | 33,280.0 | 30,889.0 | 42,853.0 | 46,638.0 | .0 | 34,393.0 | 35,769.1 | 37,200.2 | 38,688.6 | 40,236.6 |
| EBITDA, % | 27.65 | 25.7 | 33.8 | 31.67 | 0 | 23.76 | 23.76 | 23.76 | 23.76 | 23.76 |
| Depreciation | 4,888.0 | 5,089.0 | 5,077.0 | 6,141.0 | 6,379.0 | 6,094.1 | 6,337.9 | 6,591.5 | 6,855.2 | 7,129.5 |
| Depreciation, % | 4.06 | 4.23 | 4 | 4.17 | 4.58 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 |
| EBIT | 28,392.0 | 25,800.0 | 37,776.0 | 40,497.0 | -6,379.0 | 28,298.9 | 29,431.2 | 30,608.7 | 31,833.4 | 33,107.1 |
| EBIT, % | 23.59 | 21.47 | 29.8 | 27.5 | -4.58 | 19.55 | 19.55 | 19.55 | 19.55 | 19.55 |
| Total Cash | -724,962.0 | -1,419,991.0 | -1,518,027.0 | 1,367,081.0 | 1,169,948.0 | -28,944.7 | -30,102.8 | -31,307.3 | -32,559.9 | -33,862.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -5,553.0 | -6,297.0 | -5,771.0 | -8,406.0 | -6,269.0 | -7,125.6 | -7,410.7 | -7,707.2 | -8,015.6 | -8,336.3 |
| Capital Expenditure, % | -4.61 | -5.24 | -4.55 | -5.71 | -4.51 | -4.92 | -4.92 | -4.92 | -4.92 | -4.92 |
| Tax Rate, % | 32.04 | 32.04 | 32.04 | 32.04 | 32.04 | 32.04 | 32.04 | 32.04 | 32.04 | 32.04 |
| EBITAT | 18,922.0 | 18,088.7 | 26,418.0 | 27,899.0 | -4,335.2 | 19,443.7 | 20,221.7 | 21,030.8 | 21,872.2 | 22,747.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 18,257.0 | 16,880.7 | 25,724.0 | 25,634.0 | -4,225.2 | 18,412.2 | 19,148.9 | 19,915.0 | 20,711.8 | 21,540.5 |
| WACC, % | 3.51 | 3.61 | 3.61 | 3.57 | 3.55 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 89,632.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 21,971 | |||||||||
| Terminal Value | 1,399,969 | |||||||||
| Present Terminal Value | 1,174,791 | |||||||||
| Enterprise Value | 1,264,424 | |||||||||
| Net Debt | -1,169,948 | |||||||||
| Equity Value | 2,434,372 | |||||||||
| Diluted Shares Outstanding, MM | 306 | |||||||||
| Equity Value Per Share | 7,947.85 |
What You Will Receive
- Comprehensive 5830T Financial Data: Access both historical and projected figures for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures to suit your analysis.
- Instant Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Modeling: Explore various scenarios to assess the future growth of Iyogin Holdings, Inc.
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Historical Data: Iyogin Holdings, Inc.'s (5830T) past financial statements along with pre-populated forecasts.
- Customizable Parameters: Adjust inputs such as WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Analysis: Observe the recalculation of Iyogin Holdings, Inc.'s (5830T) intrinsic value live as changes are made.
- Intuitive Visualizations: Dashboard charts provide clear displays of valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and financial professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Iyogin Holdings, Inc.'s (5830T) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including the intrinsic value of Iyogin Holdings, Inc. (5830T).
- Step 5: Make well-informed investment decisions or create reports based on the generated outputs.
Why Choose This Calculator for Iyogin Holdings, Inc. (5830T)?
- Designed for Experts: A sophisticated tool tailored for financial analysts, CFOs, and industry consultants.
- Comprehensive Data: Historical and projected financial information for Iyogin Holdings preloaded for precision.
- Flexible Scenario Analysis: Easily test various forecasts and assumptions with comprehensive simulations.
- Intuitive Results: Instantly computes intrinsic value, NPV, and other important financial metrics.
- User-Friendly Interface: Clear, step-by-step guidance to facilitate your calculations.
Who Can Benefit from Iyogin Holdings, Inc. (5830T)?
- Finance Students: Master valuation methods and put them into practice using real-time data.
- Academics: Integrate industry-standard models into your teaching or research projects.
- Investors: Evaluate your own hypotheses and scrutinize valuation results for Iyogin Holdings, Inc. (5830T).
- Analysts: Enhance your efficiency with a ready-made, customizable DCF model tailored for Iyogin Holdings, Inc. (5830T).
- Small Business Owners: Discover how prominent public firms like Iyogin Holdings, Inc. (5830T) are assessed in the market.
Contents of the Template
- Pre-Filled DCF Model: Iyogin Holdings, Inc.'s (5830T) financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Iyogin Holdings, Inc.'s (5830T) profitability, leverage, and operational efficiency.
- Editable Inputs: Customize assumptions such as growth rates, margins, and CAPEX according to your scenarios.
- Financial Statements: Access annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Visualize key valuation metrics and outcomes easily.
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.