Max Co., Ltd. (6454T) DCF Valuation

Max Co., Ltd. (6454.t) DCF -Bewertung

JP | Industrials | Industrial - Distribution | JPX
Max Co., Ltd. (6454T) 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

Max Co., Ltd. (6454.T) Bundle

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

TOTAL: $121 $71

Möchten Sie den inneren Wert von Max Co., Ltd. beurteilen? Unser (6454T) DCF-Taschenrechner integriert reale Daten mit umfassenden Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Investitionsauswahl verbessern können.


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 69,671.0 64,029.0 73,958.0 84,316.0 86,638.0 91,870.9 97,419.9 103,304.1 109,543.7 116,160.1
Revenue Growth, % 0.00 -8.10 15.51 14.01 2.75 6.04 6.04 6.04 6.04 6.04
EBITDA 10,044.0 9,208.0 10,311.0 12,948.0 15,655.0 13,991.9 14,837.1 15,733.2 16,683.5 17,691.2
EBITDA, % 14.42 14.38 13.94 15.36 18.07 15.23 15.23 15.23 15.23 15.23
Depreciation 2,466.0 2,522.0 2,811.0 3,022.0 3,054.0 3,380.9 3,585.1 3,801.6 4,031.2 4,274.7
Depreciation, % 3.54 3.94 3.80 3.58 3.53 3.68 3.68 3.68 3.68 3.68
EBIT 7,578.0 6,686.0 7,500.0 9,926.0 12,601.0 10,611.1 11,252.0 11,931.6 12,652.3 13,416.5
EBIT, % 10.88 10.44 10.14 11.77 14.54 11.55 11.55 11.55 11.55 11.55
Total Cash 24,654.0 25,329.0 28,112.0 33,818.0 38,219.0 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 13,525.0 12,627.0 13,779.0 14,716.0 15,766.0
Account Receivables, % 19.41 19.72 18.63 17.45 18.20
Inventories 7,974.0 8,504.0 11,184.0 13,865.0 13,947.0 13,302.9 14,106.4 14,958.4 15,861.9 16,820.0
Inventories, % 11.45 13.28 15.12 16.44 16.10 14.48 14.48 14.48 14.48 14.48
Accounts Payable 3,136.0 3,561.0 4,223.0 4,204.0 3,671.0 4,593.5 4,871.0 5,165.2 5,477.2 5,808.0
Accounts Payable, % 4.50 5.56 5.71 4.99 4.24 5.00 5.00 5.00 5.00 5.00
Capital Expenditure -2,968.0 -5,229.0 -4,387.0 -3,605.0 -2,962.0 -4,786.5 -5,075.6 -5,382.1 -5,707.2 -6,051.9
Capital Expenditure, % -4.26 -8.17 -5.93 -4.28 -3.42 -5.21 -5.21 -5.21 -5.21 -5.21
Tax Rate, % 25.86 26.72 26.17 26.03 23.83 25.72 25.72 25.72 25.72 25.72
EBITAT 5,618.2 4,899.5 5,537.0 7,342.3 9,598.6 7,881.9 8,358.0 8,862.8 9,398.1 9,965.8
Depreciation 2,466.0 2,522.0 2,811.0 3,022.0 3,054.0 3,380.9 3,585.1 3,801.6 4,031.2 4,274.7
Changes in Account Receivables -1,395.5 -1,036.5 -1,099.2 -1,165.6 -1,235.9
Changes in Inventories 644.1 -803.5 -852.0 -903.5 -958.1
Changes in Accounts Payable 922.5 277.5 294.2 312.0 330.8
Capital Expenditure -2,968.0 -5,229.0 -4,387.0 -3,605.0 -2,962.0 -4,786.5 -5,075.6 -5,382.1 -5,707.2 -6,051.9
UFCF -13,246.8 2,985.5 791.0 3,122.3 8,025.6 6,647.4 5,304.9 5,625.2 5,965.0 6,325.3
WACC, % 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48
PV UFCF 6,302.1 4,768.0 4,793.2 4,818.7 4,844.3
SUM PV UFCF 25,526.4
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 6,546.7
Terminal Value 330,640.7
Present Terminal Value 253,224.5
Enterprise Value 278,750.9
Net Debt -29,858.0
Equity Value 308,608.9
Diluted Shares Outstanding, MM 47.0
Equity Value Per Share 6,566.15

What You Will Receive

  • Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Financials: Max Co., Ltd.’s financial data pre-loaded to accelerate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailored and Professional: A sleek Excel model that can be customized to fit your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Core Features

  • Authentic Financial Data: Gain access to reliable pre-loaded historical figures and anticipated forecasts.
  • Adjustable Forecast Parameters: Modify highlighted fields, such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries that help visualize your valuation insights.
  • Designed for All Levels: A clear, intuitive layout suitable for investors, CFOs, and consultants alike.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing Max Co., Ltd.'s (6454T) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures as needed.
  • 3. See Instant Results: The DCF model automatically calculates the intrinsic value and NPV for immediate insights.
  • 4. Evaluate Scenarios: Analyze various forecasts to explore different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation analysis to reinforce your strategic decisions.

Why Opt for Max Co., Ltd. (6454T) Calculator?

  • Precision: Leveraging authentic Max Co., Ltd. financials to guarantee data reliability.
  • Versatility: Crafted for users to experiment with and adjust inputs effortlessly.
  • Efficiency: Avoid the complexities of constructing a DCF model from ground zero.
  • High-Quality: Engineered with the expertise and usability standards of CFO professionals.
  • Intuitive: Simple to navigate, suitable for those without advanced financial modeling skills.

Who Should Utilize This Product?

  • Investors: Determine the fair value of Max Co., Ltd. (6454T) accurately before making investment choices.
  • CFOs: Utilize a high-quality DCF model for effective financial reporting and analysis.
  • Consultants: Easily modify the template for client valuation reports.
  • Entrepreneurs: Acquire insights into the financial modeling practices of leading corporations.
  • Educators: Employ this resource as a teaching aid to illustrate valuation techniques.

Contents of the Template

  • Pre-Filled DCF Model: Max Co., Ltd. (6454T)’s financial data preloaded for quick accessibility.
  • WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
  • Financial Ratios: Assess Max Co., Ltd. (6454T)’s profitability, leverage, and operational efficiency.
  • Editable Inputs: Modify assumptions like growth rates, margins, and CAPEX to suit your analysis.
  • Financial Statements: Annual and quarterly reports available for thorough examination.
  • Interactive Dashboard: Easily 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.