Subaru Corporation (7270T) DCF Valuation

Subaru Corporation (7270.T) DCF -Bewertung

JP | Consumer Cyclical | Auto - Manufacturers | JPX
Subaru Corporation (7270T) 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

Subaru Corporation (7270.T) Bundle

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

TOTAL:

Entdecken Sie den wahren Wert von Subaru Corporation (7270T) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie kritische Annahmen an, experimentieren Sie mit verschiedenen Szenarien und bewerten Sie die Auswirkungen von Änderungen auf die Bewertung der Subaru Corporation (7270T) - alles innerhalb einer umfassenden Excel -Vorlage.


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 3,344,109.0 2,830,210.0 2,744,520.0 3,774,468.0 4,702,947.0 5,217,113.0 5,787,492.1 6,420,229.7 7,122,143.7 7,900,796.8
Revenue Growth, % 0 -15.37 -3.03 37.53 24.6 10.93 10.93 10.93 10.93 10.93
EBITDA 418,905.0 310,408.0 318,049.0 511,040.0 754,208.0 674,668.2 748,428.6 830,253.2 921,023.5 1,021,717.6
EBITDA, % 12.53 10.97 11.59 13.54 16.04 12.93 12.93 12.93 12.93 12.93
Depreciation 192,742.0 206,317.0 224,055.0 239,806.0 217,780.0 335,995.1 372,728.9 413,478.8 458,683.8 508,831.0
Depreciation, % 5.76 7.29 8.16 6.35 4.63 6.44 6.44 6.44 6.44 6.44
EBIT 226,163.0 104,091.0 93,994.0 271,234.0 536,428.0 338,673.1 375,699.7 416,774.3 462,339.6 512,886.5
EBIT, % 6.76 3.68 3.42 7.19 11.41 6.49 6.49 6.49 6.49 6.49
Total Cash 1,063,339.0 1,135,605.0 1,126,278.0 1,368,163.0 1,922,651.0 1,983,429.5 2,200,274.8 2,440,827.5 2,707,679.5 3,003,705.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 364,839.0 361,727.0 355,718.0 368,573.0 376,248.0
Account Receivables, % 10.91 12.78 12.96 9.76 8
Inventories 459,940.0 419,053.0 483,113.0 592,999.0 588,503.0 776,173.7 861,031.6 955,166.9 1,059,593.8 1,175,437.6
Inventories, % 13.75 14.81 17.6 15.71 12.51 14.88 14.88 14.88 14.88 14.88
Accounts Payable 301,033.0 241,000.0 238,382.0 343,758.0 384,510.0 453,745.8 503,353.2 558,384.0 619,431.3 687,152.8
Accounts Payable, % 9 8.52 8.69 9.11 8.18 8.7 8.7 8.7 8.7 8.7
Capital Expenditure -214,069.0 -192,523.0 -186,242.0 -194,866.0 -299,878.0 -328,979.6 -364,946.4 -404,845.4 -449,106.6 -498,206.7
Capital Expenditure, % -6.4 -6.8 -6.79 -5.16 -6.38 -6.31 -6.31 -6.31 -6.31 -6.31
Tax Rate, % 27.69 27.69 27.69 27.69 27.69 27.69 27.69 27.69 27.69 27.69
EBITAT 166,186.1 69,887.9 61,513.6 195,295.8 387,870.7 237,325.1 263,271.5 292,054.5 323,984.4 359,405.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -378,886.9 67,647.9 38,657.6 222,870.8 343,345.7 -65,645.6 173,726.8 192,720.1 213,789.9 237,163.2
WACC, % 5.2 5.15 5.14 5.19 5.19 5.17 5.17 5.17 5.17 5.17
PV UFCF
SUM PV UFCF 619,303.7
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 238,349
Terminal Value 5,099,253
Present Terminal Value 3,962,421
Enterprise Value 4,581,724
Net Debt -524,651
Equity Value 5,106,375
Diluted Shares Outstanding, MM 756
Equity Value Per Share 6,751.87

What You Will Receive

  • Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-filled real Subaru Corporation (7270T) financial data.
  • Authentic Data: Historical performance and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Modify forecast parameters such as revenue growth, EBITDA percentage, and WACC.
  • Instant Calculations: Quickly observe how your inputs influence Subaru Corporation’s (7270T) valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Interface: Organized for straightforward navigation and usability, complete with step-by-step guidance.

Key Features

  • Customizable Forecast Inputs: Adjust essential variables such as sales growth, profit margins, and capital investments.
  • Instant DCF Valuation: Delivers quick calculations of intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Incorporates Subaru Corporation's (7270T) actual financial data for reliable valuation results.
  • Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze potential outcomes.
  • Efficiency Booster: Removes the necessity of constructing intricate valuation models from the ground up.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing Subaru Corporation's (7270T) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Different Scenarios: Analyze various forecasts to assess different valuation outcomes.
  • 5. Utilize with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Subaru Corporation (7270T)?

  • Time-Saving: Skip the hassle of building a DCF model from the ground up – it’s ready to go.
  • Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs facilitate straightforward result analysis.
  • Endorsed by Professionals: Crafted for experts who prioritize both accuracy and functionality.

Who Should Use This Product?

  • Investors: Accurately assess the fair value of Subaru Corporation (7270T) before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
  • Consultants: Easily tailor the template for valuation reports to serve your clients.
  • Entrepreneurs: Discover financial modeling insights employed by leading companies like Subaru Corporation (7270T).
  • Educators: Implement it as a teaching resource to illustrate various valuation methodologies.

Contents of the Template

  • Preloaded SUBARU Data: Historical and projected financial metrics, encompassing revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced 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 reports for comprehensive analysis.
  • Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
  • Dashboard and Charts: Visual representations of valuation results and 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.