|
Japan Aviation Electronics Industry, Limited (6807.T) DCF -Bewertung
JP | Technology | Hardware, 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
Japan Aviation Electronics Industry, Limited (6807.T) Bundle
Vereinfachen Sie die Japan Aviation Electronics Industry, Limited (6807T) Bewertung mit diesem anpassbaren DCF -Taschenrechner! Mit der Real Japan Aviation Electronics Industry, Limited (6807T) Finanzdaten und einstellbaren Prognoseeingängen können Sie die Szenarien testen und die beizulegende Zeitwert der Japan Aviation Electronics, Limited (6807T) in Minuten aufdecken.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208,106.0 | 209,711.0 | 225,079.0 | 235,864.0 | 225,781.0 | 230,644.4 | 235,612.6 | 240,687.8 | 245,872.3 | 251,168.4 |
| Revenue Growth, % | 0 | 0.77124 | 7.33 | 4.79 | -4.27 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 |
| EBITDA | 35,281.0 | 29,948.0 | 38,470.0 | 38,118.0 | 35,062.0 | 36,910.5 | 37,705.5 | 38,517.7 | 39,347.4 | 40,195.0 |
| EBITDA, % | 16.95 | 14.28 | 17.09 | 16.16 | 15.53 | 16 | 16 | 16 | 16 | 16 |
| Depreciation | 21,130.0 | 21,241.0 | 20,420.0 | 20,555.0 | 20,638.0 | 21,777.5 | 22,246.6 | 22,725.8 | 23,215.3 | 23,715.3 |
| Depreciation, % | 10.15 | 10.13 | 9.07 | 8.71 | 9.14 | 9.44 | 9.44 | 9.44 | 9.44 | 9.44 |
| EBIT | 14,151.0 | 8,707.0 | 18,050.0 | 17,563.0 | 14,424.0 | 15,133.0 | 15,459.0 | 15,792.0 | 16,132.1 | 16,479.6 |
| EBIT, % | 6.8 | 4.15 | 8.02 | 7.45 | 6.39 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| Total Cash | 44,294.0 | 70,086.0 | 65,559.0 | 63,025.0 | 68,298.0 | 64,950.5 | 66,349.6 | 67,778.8 | 69,238.8 | 70,730.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 38,167.0 | 43,058.0 | 43,120.0 | 42,972.0 | 41,392.0 | 43,629.5 | 44,569.3 | 45,529.3 | 46,510.1 | 47,511.9 |
| Account Receivables, % | 18.34 | 20.53 | 19.16 | 18.22 | 18.33 | 18.92 | 18.92 | 18.92 | 18.92 | 18.92 |
| Inventories | 20,335.0 | 21,135.0 | 28,971.0 | 28,562.0 | 28,321.0 | 26,466.1 | 27,036.2 | 27,618.5 | 28,213.4 | 28,821.2 |
| Inventories, % | 9.77 | 10.08 | 12.87 | 12.11 | 12.54 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 |
| Accounts Payable | 35,925.0 | 37,658.0 | 31,119.0 | 28,842.0 | 26,608.0 | 33,701.2 | 34,427.2 | 35,168.7 | 35,926.3 | 36,700.2 |
| Accounts Payable, % | 17.26 | 17.96 | 13.83 | 12.23 | 11.78 | 14.61 | 14.61 | 14.61 | 14.61 | 14.61 |
| Capital Expenditure | -24,542.0 | -18,188.0 | -18,959.0 | -22,569.0 | -20,370.0 | -21,901.9 | -22,373.7 | -22,855.6 | -23,348.0 | -23,850.9 |
| Capital Expenditure, % | -11.79 | -8.67 | -8.42 | -9.57 | -9.02 | -9.5 | -9.5 | -9.5 | -9.5 | -9.5 |
| Tax Rate, % | 25.3 | 25.3 | 25.3 | 25.3 | 25.3 | 25.3 | 25.3 | 25.3 | 25.3 | 25.3 |
| EBITAT | 10,368.6 | 6,289.4 | 13,905.9 | 13,450.4 | 10,774.2 | 11,314.2 | 11,558.0 | 11,806.9 | 12,061.2 | 12,321.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -15,620.4 | 5,384.4 | 929.9 | 9,716.4 | 10,629.2 | 17,900.4 | 10,646.9 | 10,876.2 | 11,110.5 | 11,349.8 |
| WACC, % | 5.91 | 5.9 | 5.94 | 5.94 | 5.92 | 5.92 | 5.92 | 5.92 | 5.92 | 5.92 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 52,877.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 11,577 | |||||||||
| Terminal Value | 295,008 | |||||||||
| Present Terminal Value | 221,237 | |||||||||
| Enterprise Value | 274,114 | |||||||||
| Net Debt | -3,798 | |||||||||
| Equity Value | 277,912 | |||||||||
| Diluted Shares Outstanding, MM | 89 | |||||||||
| Equity Value Per Share | 3,108.81 |
What You Will Receive
- Comprehensive Financial Model: Leverage Japan Aviation Electronics’ actual data for accurate DCF valuation.
- Complete Forecast Control: Modify key metrics such as revenue growth, margins, WACC, and more.
- Real-Time Calculations: Instantaneous updates allow you to view results as you adjust your inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation analyses.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for thorough forecasts.
Key Features
- Genuine Financial Insights: Obtain reliable historical data and future forecasts specific to Japan Aviation Electronics Industry, Limited (6807T).
- Flexible Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Real-time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Clear charts and summaries to help you interpret your valuation outcomes effortlessly.
- Suitable for All Levels: Designed with simplicity in mind for investors, CFOs, and consultants, whether experienced or just starting out.
How It Works
- Step 1: Download the Excel file for Japan Aviation Electronics Industry, Limited (6807T).
- Step 2: Examine the pre-filled financial data and forecasts for Japan Aviation Electronics.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you change your assumptions.
- Step 5: Review the outputs and leverage the findings for your investment choices.
Why Opt for This Calculator for Japan Aviation Electronics Industry, Limited (6807T)?
- Time Efficiency: Skip the hassle of building a DCF model from the ground up – it's immediately available for use.
- Enhanced Precision: Dependable financial data and formulas minimize valuation errors.
- Completely Adaptable: Modify the model to align with your own assumptions and forecasts.
- User-Friendly Insights: Intuitive charts and outputs simplify the analysis of results.
- Preferred by Industry Professionals: Created for experts who prioritize accuracy and ease of use.
Who Should Benefit from This Product?
- Investors: Accurately assess the fair value of Japan Aviation Electronics Industry, Limited (6807T) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge on financial modeling practices used by leading companies.
- Educators: Employ it as a teaching aid to showcase various valuation methodologies.
Contents of the Template
- Preloaded JAE Data: Historical and projected financial metrics, such as revenue, EBIT, and capital expenditures.
- DCF and WACC Models: High-quality spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial statements for in-depth analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual presentations of valuation results and underlying assumptions.
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.