|
USHIO Inc. (6925.t) DCF -Bewertung |
- ✓ 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
Ushio Inc. (6925.T) Bundle
Entdecken Sie die finanziellen Aussichten von Ushio Inc. (6925T) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Annahmen für Wachstum, Margen und Kosten für die Berechnung des intrinsischen Wertes von Ushio Inc. (6925T) ein und verfeinern Sie Ihren Investitionsansatz.
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 | 159,009.0 | 118,558.0 | 148,821.0 | 175,025.0 | 179,420.0 | 188,483.1 | 198,003.9 | 208,005.7 | 218,512.8 | 229,550.5 |
| Revenue Growth, % | 0 | -25.44 | 25.53 | 17.61 | 2.51 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 |
| EBITDA | 14,295.0 | 8,106.0 | 20,171.0 | 23,647.0 | 24,431.0 | 21,301.7 | 22,377.8 | 23,508.1 | 24,695.6 | 25,943.1 |
| EBITDA, % | 8.99 | 6.84 | 13.55 | 13.51 | 13.62 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 |
| Depreciation | 7,818.0 | 7,347.0 | 7,102.0 | 7,784.0 | 8,440.0 | 9,438.2 | 9,915.0 | 10,415.8 | 10,941.9 | 11,494.6 |
| Depreciation, % | 4.92 | 6.2 | 4.77 | 4.45 | 4.7 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 |
| EBIT | 6,477.0 | 759.0 | 13,069.0 | 15,863.0 | 15,991.0 | 11,863.5 | 12,462.8 | 13,092.3 | 13,753.7 | 14,448.4 |
| EBIT, % | 4.07 | 0.64019 | 8.78 | 9.06 | 8.91 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 |
| Total Cash | 64,901.0 | 76,585.0 | 93,624.0 | 66,810.0 | 69,771.0 | 92,500.8 | 97,173.3 | 102,081.8 | 107,238.3 | 112,655.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 38,283.0 | 31,308.0 | 32,606.0 | 36,466.0 | 38,070.0 | 43,142.3 | 45,321.5 | 47,610.8 | 50,015.8 | 52,542.3 |
| Account Receivables, % | 24.08 | 26.41 | 21.91 | 20.83 | 21.22 | 22.89 | 22.89 | 22.89 | 22.89 | 22.89 |
| Inventories | 57,181.0 | 57,879.0 | 65,342.0 | 83,454.0 | 92,050.0 | 85,824.6 | 90,159.8 | 94,714.1 | 99,498.4 | 104,524.4 |
| Inventories, % | 35.96 | 48.82 | 43.91 | 47.68 | 51.3 | 45.53 | 45.53 | 45.53 | 45.53 | 45.53 |
| Accounts Payable | 18,730.0 | 16,356.0 | 21,164.0 | 26,205.0 | 21,648.0 | 25,194.1 | 26,466.7 | 27,803.6 | 29,208.1 | 30,683.5 |
| Accounts Payable, % | 11.78 | 13.8 | 14.22 | 14.97 | 12.07 | 13.37 | 13.37 | 13.37 | 13.37 | 13.37 |
| Capital Expenditure | -8,286.0 | -6,787.0 | -6,193.0 | -8,115.0 | -10,006.0 | -9,541.2 | -10,023.1 | -10,529.4 | -11,061.3 | -11,620.0 |
| Capital Expenditure, % | -5.21 | -5.72 | -4.16 | -4.64 | -5.58 | -5.06 | -5.06 | -5.06 | -5.06 | -5.06 |
| Tax Rate, % | 31.22 | 31.22 | 31.22 | 31.22 | 31.22 | 31.22 | 31.22 | 31.22 | 31.22 | 31.22 |
| EBITAT | 4,473.1 | -4,011.0 | 10,452.2 | 10,747.1 | 10,998.2 | 6,775.7 | 7,117.9 | 7,477.5 | 7,855.2 | 8,252.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -72,728.9 | 452.0 | 7,408.2 | -6,514.9 | -5,324.8 | 11,372.0 | 1,767.9 | 1,857.2 | 1,951.0 | 2,049.5 |
| WACC, % | 7.4 | 7.06 | 7.46 | 7.4 | 7.4 | 7.34 | 7.34 | 7.34 | 7.34 | 7.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 16,537.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 2,111 | |||||||||
| Terminal Value | 48,609 | |||||||||
| Present Terminal Value | 34,107 | |||||||||
| Enterprise Value | 50,645 | |||||||||
| Net Debt | -32,800 | |||||||||
| Equity Value | 83,445 | |||||||||
| Diluted Shares Outstanding, MM | 111 | |||||||||
| Equity Value Per Share | 752.21 |
What You Will Receive
- Authentic Ushio Inc. (6925T) Financial Data: Pre-populated with Ushio's historical and forecasted figures for accurate analysis.
- Customizable Template: Easily adjust essential inputs like revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch Ushio's intrinsic value update in real-time as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.
Key Features
- 🔍 Real-Life Ushio Financials: Pre-filled historical and projected data for Ushio Inc. (6925T).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Ushio’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Ushio’s valuation immediately after making adjustments.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Functions
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled Ushio Inc. (6925T) data (both historical and forecasted).
- Step 3: Modify key parameters (highlighted in yellow) based on your findings.
- Step 4: Observe automatic updates for Ushio Inc.'s (6925T) intrinsic value.
- Step 5: Utilize the results for investment strategies or documentation.
Why Choose This Calculator for Ushio Inc. (6925T)?
- User-Friendly Interface: Perfectly tailored for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust variables to suit your analytical needs.
- Real-Time Feedback: Instantly observe how changes affect Ushio Inc.'s valuation as you tweak the inputs.
- Pre-Loaded Data: Comes with Ushio Inc.'s actual financial information for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts making strategic choices.
Who Should Use This Product?
- Individual Investors: Make knowledgeable decisions regarding the purchase or sale of Ushio Inc. (6925T) stock.
- Financial Analysts: Enhance valuation workflows with intuitive financial models tailored for Ushio Inc. (6925T).
- Consultants: Provide clients with professional valuation insights for Ushio Inc. (6925T) swiftly and accurately.
- Business Owners: Gain insights into how major firms like Ushio Inc. (6925T) are valued to inform your own business strategy.
- Finance Students: Explore valuation methodologies using real-world data and case studies related to Ushio Inc. (6925T).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Ushio Inc. (6925T), encompassing revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated section for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that reveal intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Detailed profitability, leverage, and efficiency ratios specific to Ushio Inc. (6925T).
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for straightforward analysis of 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.