|
Japan Post Holdings Co., Ltd. (6178.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
Japan Post Holdings Co., Ltd. (6178.T) Bundle
Verbessern Sie Ihre Anlagestrategie mit dem DCF -Taschenrechner des Japan Post Holdings Co., Ltd. (6178T)! Nutzen Sie die tatsächlichen Finanzdaten, passen Sie Wachstumsprojektionen und -kosten an und beobachten Sie die unmittelbaren Auswirkungen dieser Änderungen auf den inneren Wert von Japan Post Holdings Co., Ltd. (6178T).
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 | 11,950,184.0 | 11,720,401.0 | 11,264,771.0 | 11,138,578.0 | 11,982,152.0 | 12,001,409.2 | 12,020,697.4 | 12,040,016.6 | 12,059,366.8 | 12,078,748.2 |
| Revenue Growth, % | 0 | -1.92 | -3.89 | -1.12 | 7.57 | 0.16072 | 0.16072 | 0.16072 | 0.16072 | 0.16072 |
| EBITDA | .0 | .0 | .0 | 923,838.0 | .0 | 199,080.3 | 199,400.3 | 199,720.7 | 200,041.7 | 200,363.2 |
| EBITDA, % | 0 | 0 | 0 | 8.29 | 0 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 |
| Depreciation | 294,178.0 | 286,450.0 | 256,678.0 | 228,464.0 | 244,931.0 | 270,741.2 | 271,176.3 | 271,612.2 | 272,048.7 | 272,485.9 |
| Depreciation, % | 2.46 | 2.44 | 2.28 | 2.05 | 2.04 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 |
| EBIT | -294,178.0 | -286,450.0 | -256,678.0 | 695,374.0 | -244,931.0 | -71,660.9 | -71,776.1 | -71,891.4 | -72,007.0 | -72,122.7 |
| EBIT, % | -2.46 | -2.44 | -2.28 | 6.24 | -2.04 | -0.5971 | -0.5971 | -0.5971 | -0.5971 | -0.5971 |
| Total Cash | 53,680,384.0 | 62,719,113.0 | 68,502,665.0 | 70,243,186.0 | 59,507,482.0 | 12,001,409.2 | 12,020,697.4 | 12,040,016.6 | 12,059,366.8 | 12,078,748.2 |
| 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 | -37,178,337.0 | .0 | .0 | .0 | .0 | -2,400,281.8 | -2,404,139.5 | -2,408,003.3 | -2,411,873.4 | -2,415,749.6 |
| Inventories, % | -311.11 | 0 | 0 | 0 | 0 | -20 | -20 | -20 | -20 | -20 |
| 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 | -213,864.0 | -226,848.0 | -203,790.0 | -323,213.0 | -203,785.0 | -243,309.4 | -243,700.4 | -244,092.1 | -244,484.4 | -244,877.3 |
| Capital Expenditure, % | -1.79 | -1.94 | -1.81 | -2.9 | -1.7 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 |
| Tax Rate, % | 57.29 | 57.29 | 57.29 | 57.29 | 57.29 | 57.29 | 57.29 | 57.29 | 57.29 | 57.29 |
| EBITAT | -189,856.1 | -172,498.1 | -153,064.9 | 431,145.4 | -104,620.4 | -41,435.3 | -41,501.8 | -41,568.5 | -41,635.4 | -41,702.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 37,068,794.9 | -37,291,233.1 | -100,176.9 | 336,396.4 | -63,474.4 | 2,386,278.5 | -10,168.2 | -10,184.6 | -10,201.0 | -10,217.4 |
| WACC, % | 2.95 | 2.8 | 2.78 | 2.86 | 2.19 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,286,060.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -10,422 | |||||||||
| Terminal Value | -1,456,968 | |||||||||
| Present Terminal Value | -1,274,308 | |||||||||
| Enterprise Value | 1,011,752 | |||||||||
| Net Debt | -59,507,482 | |||||||||
| Equity Value | 60,519,234 | |||||||||
| Diluted Shares Outstanding, MM | 3,348 | |||||||||
| Equity Value Per Share | 18,077.95 |
What You Will Gain
- Comprehensive JPH Financials: Features historical and projected data for precise valuation.
- Customizable Inputs: Adjust parameters like WACC, tax rates, revenue growth, and capital expenditures.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Japan Post's future prospects.
- User-Friendly Design: Designed for industry professionals while remaining approachable for novices.
Key Features
- Authentic JPN Data: Pre-loaded with Japan Post Holdings’ historical financial performance and future financial forecasts.
- Completely Customizable Inputs: Modify parameters such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on user adjustments.
- Scenario Analysis: Create various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Designed for ease of use, catering to both professionals and novices.
How It Functions
- Step 1: Download the prebuilt Excel template containing Japan Post Holdings Co., Ltd.'s (6178T) data.
- Step 2: Review the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view updated results, including Japan Post Holdings Co., Ltd.'s (6178T) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the results.
Why Choose This Calculator for Japan Post Holdings Co., Ltd. (6178T)?
- User-Friendly Interface: Crafted for both novices and seasoned users.
- Customizable Inputs: Effortlessly adjust parameters to suit your analysis needs.
- Real-Time Updates: Observe immediate changes in Japan Post's valuation as you modify inputs.
- Preloaded Financial Data: Comes equipped with Japan Post’s actual financial figures for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed decisions.
Who Can Benefit from This Product?
- Institutional Investors: Create comprehensive and dependable valuation models for assessing portfolio performance.
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decision-making.
- Consultants and Advisors: Deliver precise valuation insights for Japan Post Holdings Co., Ltd. (6178T).
- Students and Educators: Utilize real-time data to practice and instruct on financial modeling techniques.
- Market Analysts: Gain insights into how companies like Japan Post Holdings Co., Ltd. (6178T) are valued in the financial landscape.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Japan Post Holdings Co., Ltd. (6178T), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specific sheet for calculating the Weighted Average Cost of Capital (WACC), detailing parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Features profitability, leverage, and efficiency ratios relevant to Japan Post Holdings Co., Ltd. (6178T).
- Dashboard and Charts: A visual overview of valuation results and underlying assumptions for straightforward 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.