Sankyo Co., Ltd. (6417T) DCF Valuation

Sankyo Co., Ltd. (6417.t) DCF -Bewertung

JP | Consumer Cyclical | Gambling, Resorts & Casinos | JPX
Sankyo Co., Ltd. (6417T) 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

Sankyo Co., Ltd. (6417.T) Bundle

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

TOTAL:

Entdecken Sie das wahre Potenzial von Sankyo Co., Ltd. (6417T) mit unserem DCF-Taschenrechner von Professional Grade! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie sich Veränderungen auf die Bewertung von Sankyo Co., Ltd. (6417T) auswirken - alles innerhalb einer umfassenden Excel -Vorlage.


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 78,416.0 58,129.0 84,857.0 157,296.0 199,099.0 264,827.3 352,254.4 468,543.7 623,223.4 828,967.3
Revenue Growth, % 0 -25.87 45.98 85.37 26.58 33.01 33.01 33.01 33.01 33.01
EBITDA 16,073.0 8,986.0 23,470.0 60,371.0 75,411.0 74,083.2 98,540.2 131,071.1 174,341.4 231,896.5
EBITDA, % 20.5 15.46 27.66 38.38 37.88 27.97 27.97 27.97 27.97 27.97
Depreciation 3,521.0 2,398.0 2,113.0 1,838.0 2,916.0 7,276.7 9,679.0 12,874.3 17,124.5 22,777.7
Depreciation, % 4.49 4.13 2.49 1.17 1.46 2.75 2.75 2.75 2.75 2.75
EBIT 12,552.0 6,588.0 21,357.0 58,533.0 72,495.0 66,806.5 88,861.2 118,196.8 157,217.0 209,118.8
EBIT, % 16.01 11.33 25.17 37.21 36.41 25.23 25.23 25.23 25.23 25.23
Total Cash 242,846.0 223,871.0 233,012.0 267,609.0 205,440.0 264,827.3 352,254.4 468,543.7 623,223.4 828,967.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 23,166.0 12,342.0 21,899.0 37,890.0 23,340.0
Account Receivables, % 29.54 21.23 25.81 24.09 11.72
Inventories 5,782.0 4,268.0 7,819.0 14,590.0 15,768.0 21,782.2 28,973.1 38,538.0 51,260.5 68,183.0
Inventories, % 7.37 7.34 9.21 9.28 7.92 8.23 8.23 8.23 8.23 8.23
Accounts Payable 13,789.0 3,664.0 8,539.0 14,301.0 7,444.0 24,777.8 32,957.7 43,838.0 58,310.1 77,560.0
Accounts Payable, % 17.58 6.3 10.06 9.09 3.74 9.36 9.36 9.36 9.36 9.36
Capital Expenditure -2,938.0 -1,547.0 -1,968.0 -2,690.0 -2,966.0 -6,317.2 -8,402.7 -11,176.7 -14,866.5 -19,774.3
Capital Expenditure, % -3.75 -2.66 -2.32 -1.71 -1.49 -2.39 -2.39 -2.39 -2.39 -2.39
Tax Rate, % 28.54 28.54 28.54 28.54 28.54 28.54 28.54 28.54 28.54 28.54
EBITAT 11,332.3 4,901.6 15,451.9 41,425.1 51,803.7 50,674.8 67,404.0 89,656.0 119,254.0 158,623.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,243.7 7,965.6 7,363.9 23,573.1 58,268.7 26,764.6 50,016.9 66,528.9 88,491.9 117,705.7
WACC, % 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97
PV UFCF
SUM PV UFCF 293,612.9
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 118,294
Terminal Value 2,644,036
Present Terminal Value 2,074,239
Enterprise Value 2,367,852
Net Debt -130,441
Equity Value 2,498,293
Diluted Shares Outstanding, MM 267
Equity Value Per Share 9,355.06

Benefits of Choosing Sankyo Co., Ltd. (6417T)

  • Detailed Financial Model: Utilize Sankyo's actual data for accurate DCF valuation.
  • Comprehensive Forecast Adjustments: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates allow you to see results instantly as adjustments are made.
  • Professional-Grade Template: An optimized Excel file crafted for high-quality valuation purposes.
  • Adaptable and Sustainable: Designed for versatility, enabling repeated usage for extensive forecasting.

Key Features

  • Pre-Loaded Data: Sankyo Co., Ltd.'s (6417T) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Instant Results: View real-time recalculations of Sankyo Co., Ltd.'s (6417T) intrinsic value.
  • Clear Visual Outputs: Dashboard charts effectively present valuation results and essential metrics.
  • Built for Accuracy: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Examine the pre-filled Sankyo Co., Ltd. (6417T) data (historical and projected).
  3. Step 3: Modify key assumptions (yellow cells) based on your insights.
  4. Step 4: Observe automatic recalculations for Sankyo Co., Ltd.'s intrinsic value.
  5. Step 5: Utilize the results for investment decisions or reporting.

Why Choose This Calculator for Sankyo Co., Ltd. (6417T)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
  • Customizable Inputs: Easily adjust parameters to fit your specific analysis needs.
  • Real-Time Feedback: Instantly observe changes in Sankyo's valuation as you tweak the inputs.
  • Preloaded Financials: Comes with Sankyo’s actual financial data for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.

Who Can Benefit from This Product?

  • Investors: Evaluate the valuation of Sankyo Co., Ltd. (6417T) before making trading decisions.
  • CFOs and Financial Analysts: Optimize valuation workflows and validate financial projections.
  • Startup Founders: Understand the valuation methods applied to established companies like Sankyo Co., Ltd. (6417T).
  • Consultants: Provide clients with comprehensive and professional valuation analyses.
  • Students and Educators: Leverage real-life data to practice and teach valuation methodologies.

Contents of the Sankyo Co., Ltd. (6417T) Template

  • Detailed DCF Model: An editable template featuring extensive valuation calculations.
  • Actual Financial Data: Historical and projected financials for Sankyo Co., Ltd. preloaded for in-depth analysis.
  • Adjustable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Comprehensive Financial Statements: Annual and quarterly breakdowns providing deeper insights into financial performance.
  • Essential Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
  • Interactive Dashboard with Visual Outputs: Engaging charts and tables for clear and actionable 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.