|
Hamamatsu Photonics K.K. (6965.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
Hamamatsu Photonics K.K. (6965.T) Bundle
Unser (6965T) DCF -Taschenrechner entwickelt für Genauigkeit und ermöglicht es Ihnen, Hamamatsu Photonics K.K. Bewertung unter Verwendung realer Finanzdaten und bietet vollständige Flexibilität, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
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 | 140,251.0 | 169,026.0 | 208,803.0 | 221,445.0 | 203,961.0 | 225,483.4 | 249,277.0 | 275,581.3 | 304,661.3 | 336,809.9 |
| Revenue Growth, % | 0 | 20.52 | 23.53 | 6.05 | -7.9 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 |
| EBITDA | 35,095.0 | 48,484.0 | 72,410.0 | 73,400.0 | 53,369.0 | 66,607.0 | 73,635.5 | 81,405.7 | 89,995.8 | 99,492.4 |
| EBITDA, % | 25.02 | 28.68 | 34.68 | 33.15 | 26.17 | 29.54 | 29.54 | 29.54 | 29.54 | 29.54 |
| Depreciation | 12,780.0 | 13,677.0 | 13,660.0 | 14,761.0 | 17,760.0 | 17,641.5 | 19,503.1 | 21,561.1 | 23,836.2 | 26,351.5 |
| Depreciation, % | 9.11 | 8.09 | 6.54 | 6.67 | 8.71 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 |
| EBIT | 22,315.0 | 34,807.0 | 58,750.0 | 58,639.0 | 35,609.0 | 48,965.5 | 54,132.5 | 59,844.6 | 66,159.6 | 73,140.9 |
| EBIT, % | 15.91 | 20.59 | 28.14 | 26.48 | 17.46 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 |
| Total Cash | 80,397.0 | 99,758.0 | 128,315.0 | 121,521.0 | 99,875.0 | 127,010.2 | 140,412.6 | 155,229.3 | 171,609.4 | 189,718.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 32,065.0 | 42,335.0 | 49,524.0 | 50,226.0 | .0 | 42,529.8 | 47,017.7 | 51,979.1 | 57,464.1 | 63,527.8 |
| Account Receivables, % | 22.86 | 25.05 | 23.72 | 22.68 | 0 | 18.86 | 18.86 | 18.86 | 18.86 | 18.86 |
| Inventories | 43,512.0 | 44,401.0 | 59,076.0 | 75,554.0 | 80,569.0 | 71,796.9 | 79,373.1 | 87,748.7 | 97,008.2 | 107,244.7 |
| Inventories, % | 31.02 | 26.27 | 28.29 | 34.12 | 39.5 | 31.84 | 31.84 | 31.84 | 31.84 | 31.84 |
| Accounts Payable | 5,802.0 | 7,371.0 | 8,129.0 | 7,931.0 | 6,558.0 | 8,653.0 | 9,566.1 | 10,575.5 | 11,691.5 | 12,925.2 |
| Accounts Payable, % | 4.14 | 4.36 | 3.89 | 3.58 | 3.22 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 |
| Capital Expenditure | -17,924.0 | -18,696.0 | -18,002.0 | -30,421.0 | -29,510.0 | -27,359.5 | -30,246.5 | -33,438.2 | -36,966.6 | -40,867.5 |
| Capital Expenditure, % | -12.78 | -11.06 | -8.62 | -13.74 | -14.47 | -12.13 | -12.13 | -12.13 | -12.13 | -12.13 |
| Tax Rate, % | 29.04 | 29.04 | 29.04 | 29.04 | 29.04 | 29.04 | 29.04 | 29.04 | 29.04 | 29.04 |
| EBITAT | 16,564.6 | 25,090.5 | 41,352.7 | 42,912.1 | 25,268.5 | 35,337.8 | 39,066.7 | 43,189.1 | 47,746.6 | 52,784.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -58,354.4 | 10,481.5 | 15,904.7 | 9,874.1 | 57,356.5 | -6,042.9 | 17,172.3 | 18,984.4 | 20,987.7 | 23,202.4 |
| WACC, % | 3.24 | 3.15 | 3.08 | 3.2 | 3.1 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 65,978.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 23,666 | |||||||||
| Terminal Value | 2,051,215 | |||||||||
| Present Terminal Value | 1,756,247 | |||||||||
| Enterprise Value | 1,822,225 | |||||||||
| Net Debt | -60,104 | |||||||||
| Equity Value | 1,882,329 | |||||||||
| Diluted Shares Outstanding, MM | 310 | |||||||||
| Equity Value Per Share | 6,078.03 |
What You Will Receive
- Pre-Filled Financial Model: Hamamatsu Photonics’ actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Instant updates ensure results are visible as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, making it suitable for extensive forecasting.
Key Features
- 🔍 Real-Life Hamamatsu Financials: Pre-filled historical and projected data for Hamamatsu Photonics K.K. (6965T).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas assess the intrinsic value of Hamamatsu using the Discounted Cash Flow approach.
- ⚡ Instant Results: Visualize Hamamatsu’s valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare different financial assumptions side-by-side.
How It Functions
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine Hamamatsu Photonics K.K.'s pre-filled financial data and projections.
- Step 3: Adjust key variables such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
- Step 5: Review the outcomes and apply the insights for investment decisions.
Why Opt for This Calculator?
- All-in-One Solution: Combines DCF, WACC, and key financial ratios into a single resource.
- Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Hamamatsu Photonics K.K. (6965T).
- Ready-to-Use Data: Comes with historical and projected data to provide reliable starting points.
- High Professional Standards: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from Hamamatsu Photonics K.K. (6965T) Products?
- Investors: Utilize advanced imaging solutions to inform your investment choices with precision.
- Research Scientists: Accelerate your experiments with high-performance photonic instruments tailored for research.
- Industry Professionals: Seamlessly integrate our technology into your projects for enhanced results.
- Technology Enthusiasts: Explore the latest advancements in photonics and their applications in real-world scenarios.
- Academics and Students: Leverage our cutting-edge tools in educational settings to foster a deeper understanding of photonics.
Contents of the Template
- Pre-Filled DCF Model: Hamamatsu Photonics K.K.’s (6965T) financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Hamamatsu Photonics K.K.’s (6965T) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions regarding growth rates, margins, and capital expenditures to suit your analyses.
- Financial Statements: Annual and quarterly reports provided 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.