Musashi Seimitsu Industry Co., Ltd. (7220T) DCF Valuation

Musashi Seimitsu Industry Co., Ltd. (7220.T) DCF -Bewertung

JP | Consumer Cyclical | Auto - Parts | JPX
Musashi Seimitsu Industry Co., Ltd. (7220T) 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

Musashi Seimitsu Industry Co., Ltd. (7220.T) Bundle

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

TOTAL:

Gewinnen Sie Einblicke in Ihre Musashi Seimitsu Industry Co., Ltd. (7220T) Bewertungsanalyse mit unserem ausgefeilten DCF -Taschenrechner! Diese Excel -Vorlage wird mit tatsächlichen (7220T) Daten vorinstalliert, sodass Sie die Prognosen und Annahmen anpassen können, um die intrinsische Wert von Musashi Seimitsu Industry Co., Ltd. genau zu bestimmen.


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 236,355.0 204,714.0 241,896.0 301,500.0 349,917.0 389,698.1 434,001.8 483,342.2 538,292.0 599,489.0
Revenue Growth, % 0 -13.39 18.16 24.64 16.06 11.37 11.37 11.37 11.37 11.37
EBITDA 9,504.0 23,727.0 25,378.0 26,436.0 36,347.0 35,274.0 39,284.2 43,750.4 48,724.2 54,263.5
EBITDA, % 4.02 11.59 10.49 8.77 10.39 9.05 9.05 9.05 9.05 9.05
Depreciation 18,622.0 16,219.0 16,964.0 18,908.0 19,826.0 27,085.4 30,164.6 33,594.0 37,413.2 41,666.6
Depreciation, % 7.88 7.92 7.01 6.27 5.67 6.95 6.95 6.95 6.95 6.95
EBIT -9,118.0 7,508.0 8,414.0 7,528.0 16,521.0 8,188.7 9,119.6 10,156.4 11,311.0 12,597.0
EBIT, % -3.86 3.67 3.48 2.5 4.72 2.1 2.1 2.1 2.1 2.1
Total Cash 20,665.0 24,143.0 27,554.0 26,109.0 26,698.0 37,580.2 41,852.6 46,610.7 51,909.7 57,811.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 25,292.0 33,674.0 39,105.0 46,178.0 48,912.0
Account Receivables, % 10.7 16.45 16.17 15.32 13.98
Inventories 33,714.0 37,803.0 46,944.0 50,259.0 55,430.0 65,974.0 73,474.4 81,827.5 91,130.3 101,490.6
Inventories, % 14.26 18.47 19.41 16.67 15.84 16.93 16.93 16.93 16.93 16.93
Accounts Payable 15,189.0 17,843.0 18,508.0 22,528.0 24,309.0 29,003.4 32,300.7 35,972.9 40,062.6 44,617.2
Accounts Payable, % 6.43 8.72 7.65 7.47 6.95 7.44 7.44 7.44 7.44 7.44
Capital Expenditure -17,015.0 -12,845.0 -17,793.0 -15,162.0 -12,992.0 -23,047.4 -25,667.6 -28,585.7 -31,835.6 -35,454.9
Capital Expenditure, % -7.2 -6.27 -7.36 -5.03 -3.71 -5.91 -5.91 -5.91 -5.91 -5.91
Tax Rate, % 42.24 42.24 42.24 42.24 42.24 42.24 42.24 42.24 42.24 42.24
EBITAT -6,382.0 5,684.9 5,243.3 2,622.0 9,542.3 4,923.3 5,483.0 6,106.3 6,800.6 7,573.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -48,592.0 -758.1 -9,492.7 .0 10,252.3 -4,568.7 -656.9 -731.6 -814.8 -907.4
WACC, % 6.99 7.08 6.88 6.46 6.81 6.84 6.84 6.84 6.84 6.84
PV UFCF
SUM PV UFCF -6,728.2
Long Term Growth Rate, % 3.30
Free cash flow (T + 1) -937
Terminal Value -26,447
Present Terminal Value -18,994
Enterprise Value -25,723
Net Debt 72,668
Equity Value -98,391
Diluted Shares Outstanding, MM 65
Equity Value Per Share -1,505.96

What You Will Receive

  • Pre-Filled Financial Model: Leverage Musashi Seimitsu's actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify key parameters like revenue growth, margins, WACC, and more.
  • Real-Time Calculations: Enjoy automatic updates that reflect changes instantly.
  • Professional-Grade Template: An expertly crafted Excel model ready for investor presentations.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Customizable Forecast Inputs: Adjust essential factors such as revenue growth, EBITDA %, and capital investments.
  • Instant DCF Valuation: Provides quick calculations of intrinsic value, NPV, and additional metrics.
  • Industry-Leading Accuracy: Relies on Musashi Seimitsu's actual financial data for precise valuation results.
  • Simplified Scenario Analysis: Evaluate various assumptions and easily compare different outcomes.
  • Efficient Valuation Tool: Streamlines the process, removing the need to create intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Musashi Seimitsu Industry Co., Ltd.'s (7220T) 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) as needed.
  • Step 4: Instantly view the updated results, including the intrinsic value of Musashi Seimitsu Industry Co., Ltd. (7220T).
  • Step 5: Use the outputs to make informed investment decisions or create detailed reports.

Why Choose Musashi Seimitsu Industry Co., Ltd. (7220T)?

  • Efficiency Boost: No need to start from scratch – our solutions are instantly usable.
  • Enhanced Precision: Trustworthy financial insights and calculations minimize valuation errors.
  • Fully Adjustable: Customize our tools to align with your unique assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and practical application.

Who Can Benefit from This Product?

  • Investors: Evaluate Musashi Seimitsu Industry's valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess future projections.
  • Startup Founders: Understand the valuation methods used for established companies like Musashi Seimitsu Industry.
  • Consultants: Provide comprehensive valuation reports to your clients.
  • Students and Educators: Utilize real-time data to learn and teach valuation methodologies.

Components of the Template

  • Operating and Balance Sheet Data: Pre-filled historical data and projections for Musashi Seimitsu Industry Co., Ltd. (7220T), including key metrics such as revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for the Weighted Average Cost of Capital (WACC), featuring essential parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that display intrinsic value along with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Musashi Seimitsu Industry Co., Ltd. (7220T).
  • Dashboard and Charts: Visual representation of valuation results and assumptions for straightforward analysis.


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.