|
Fuji Electric Co., Ltd. (6504.t) DCF -Bewertung
JP | Industrials | Electrical Equipment & Parts | 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
Fuji Electric Co., Ltd. (6504.T) Bundle
Gewinnen Sie Einblicke in Ihre Fuji Electric Co., Ltd. (6504T) Bewertungsanalyse mit unserem ausgefeilten DCF -Taschenrechner! Diese Excel -Vorlage wird mit realen (6504T) Daten vorinstalliert, sodass Sie die Vorhersagen und Annahmen für eine genaue Berechnung des inneren Werts von Fuji Electric anpassen 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 | 900,604.0 | 875,927.0 | 910,226.0 | 1,009,447.0 | 1,103,214.0 | 1,162,140.3 | 1,224,214.1 | 1,289,603.5 | 1,358,485.5 | 1,431,046.8 |
| Revenue Growth, % | 0 | -2.74 | 3.92 | 10.9 | 9.29 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 |
| EBITDA | 78,342.0 | 101,775.0 | 131,028.0 | 144,516.0 | 168,007.0 | 149,354.3 | 157,331.8 | 165,735.4 | 174,587.9 | 183,913.2 |
| EBITDA, % | 8.7 | 11.62 | 14.4 | 14.32 | 15.23 | 12.85 | 12.85 | 12.85 | 12.85 | 12.85 |
| Depreciation | 33,077.0 | 37,047.0 | 40,797.0 | 46,773.0 | 51,875.0 | 50,483.4 | 53,179.8 | 56,020.4 | 59,012.6 | 62,164.6 |
| Depreciation, % | 3.67 | 4.23 | 4.48 | 4.63 | 4.7 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 |
| EBIT | 45,265.0 | 64,728.0 | 90,231.0 | 97,743.0 | 116,132.0 | 98,870.9 | 104,151.9 | 109,715.0 | 115,575.3 | 121,748.5 |
| EBIT, % | 5.03 | 7.39 | 9.91 | 9.68 | 10.53 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 |
| Total Cash | 64,073.0 | 76,546.0 | 92,966.0 | 84,700.0 | 66,186.0 | 94,033.2 | 99,055.9 | 104,346.8 | 109,920.3 | 115,791.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 291,907.0 | 315,747.0 | 288,131.0 | 304,902.0 | 324,169.0 | 371,195.4 | 391,022.2 | 411,908.0 | 433,909.3 | 457,085.9 |
| Account Receivables, % | 32.41 | 36.05 | 31.65 | 30.2 | 29.38 | 31.94 | 31.94 | 31.94 | 31.94 | 31.94 |
| Inventories | 188,112.0 | 183,189.0 | 170,293.0 | 198,690.0 | 226,134.0 | 234,033.5 | 246,534.0 | 259,702.2 | 273,573.8 | 288,186.2 |
| Inventories, % | 20.89 | 20.91 | 18.71 | 19.68 | 20.5 | 20.14 | 20.14 | 20.14 | 20.14 | 20.14 |
| Accounts Payable | 179,914.0 | 167,260.0 | 171,749.0 | 201,593.0 | 207,408.0 | 224,785.9 | 236,792.5 | 249,440.4 | 262,763.8 | 276,798.9 |
| Accounts Payable, % | 19.98 | 19.1 | 18.87 | 19.97 | 18.8 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 |
| Capital Expenditure | -22,699.0 | -20,578.0 | -33,047.0 | -61,080.0 | -66,960.0 | -47,928.3 | -50,488.3 | -53,185.1 | -56,025.9 | -59,018.4 |
| Capital Expenditure, % | -2.52 | -2.35 | -3.63 | -6.05 | -6.07 | -4.12 | -4.12 | -4.12 | -4.12 | -4.12 |
| Tax Rate, % | 33.92 | 33.92 | 33.92 | 33.92 | 33.92 | 33.92 | 33.92 | 33.92 | 33.92 | 33.92 |
| EBITAT | 29,715.3 | 42,882.7 | 59,816.1 | 62,627.6 | 76,740.7 | 64,927.5 | 68,395.4 | 72,048.7 | 75,897.0 | 79,950.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -260,011.7 | 27,780.7 | 112,567.1 | 32,996.6 | 20,759.7 | 29,934.6 | 50,766.2 | 53,477.8 | 56,334.2 | 59,343.2 |
| WACC, % | 7.36 | 7.36 | 7.36 | 7.35 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 199,151.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 60,530 | |||||||||
| Terminal Value | 1,129,234 | |||||||||
| Present Terminal Value | 791,709 | |||||||||
| Enterprise Value | 990,860 | |||||||||
| Net Debt | 94,810 | |||||||||
| Equity Value | 896,050 | |||||||||
| Diluted Shares Outstanding, MM | 143 | |||||||||
| Equity Value Per Share | 6,273.46 |
What You Will Receive
- Genuine Fuji Electric Data: Preloaded financial metrics – including revenue and EBIT – derived from actual and projected figures.
- Complete Customization: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to assess the effects of changes on Fuji Electric’s fair value.
- Flexible Excel Template: Designed for quick adjustments, scenario analysis, and comprehensive forecasting.
- Efficient and Accurate: Avoid starting from scratch while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life Fuji Electric Financials: Pre-filled historical and projected data for Fuji Electric Co., Ltd. (6504T).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute Fuji Electric’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: View Fuji Electric’s valuation immediately after making adjustments.
- Scenario Analysis: Explore and compare outcomes for various financial assumptions side-by-side.
How It Operates
- Step 1: Download the comprehensive Excel template featuring Fuji Electric Co., Ltd.'s (6504T) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see updated results, including Fuji Electric Co., Ltd.'s (6504T) intrinsic value.
- Step 5: Utilize the outputs to make well-informed investment decisions or create reports.
Why Choose Fuji Electric Co., Ltd. (6504T) Calculator?
- Efficient Time Management: Start analyzing instantly with a pre-built DCF model – no setup required.
- Enhanced Accuracy: Dependable financial metrics and calculations minimize valuation discrepancies.
- Customizable Experience: Adjust the model to align with your unique assumptions and forecasts.
- Easy to Understand: Intuitive charts and outputs simplify result interpretation.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions on buying or selling Fuji Electric Co., Ltd. (6504T) stock.
- Financial Analysts: Enhance valuation processes with readily available financial models specific to Fuji Electric Co., Ltd. (6504T).
- Consultants: Provide clients with prompt and precise valuation insights related to Fuji Electric Co., Ltd. (6504T).
- Business Owners: Learn how large corporations like Fuji Electric Co., Ltd. (6504T) are valued to inform your own business strategy.
- Finance Students: Acquire practical valuation skills using real-world data and scenarios involving Fuji Electric Co., Ltd. (6504T).
Contents of the Template
- Pre-Filled DCF Model: Fuji Electric Co., Ltd.'s financial data preloaded for immediate use.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Analyze Fuji Electric's profitability, leverage, and operational efficiency.
- Editable Inputs: Adjust parameters such as growth rates, margins, and CAPEX to suit your scenarios.
- Financial Statements: Annual and quarterly reports available for in-depth analysis.
- 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.