North Pacific Bank,Ltd. (8524T) DCF Valuation

North Pacific Bank, Ltd. (8524.t) DCF -Bewertung

JP | Financial Services | Banks - Regional | JPX
North Pacific Bank,Ltd. (8524T) 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

North Pacific Bank,Ltd. (8524.T) Bundle

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

TOTAL:

Vereinfachen Sie die North Pacific Bank, Ltd. (8524t) Bewertung mit diesem anpassbaren DCF -Taschenrechner! Mit der Real North Pacific Bank, Ltd. (8524T) Finanzdaten und einstellbaren Prognoseeingaben können Sie Szenarien testen und die beizulegende Zeitwerte der North Pacific Bank, Ltd. (8524T) in Minuten aufdecken.


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 125,050.0 122,420.0 112,099.0 113,762.0 126,533.0 127,221.2 127,913.2 128,608.9 129,308.4 130,011.7
Revenue Growth, % 0 -2.1 -8.43 1.48 11.23 0.5439 0.5439 0.5439 0.5439 0.5439
EBITDA 21,680.0 22,027.0 25,195.0 23,255.0 .0 19,909.5 20,017.8 20,126.7 20,236.1 20,346.2
EBITDA, % 17.34 17.99 22.48 20.44 0 15.65 15.65 15.65 15.65 15.65
Depreciation 8,028.0 7,319.0 6,954.0 7,444.0 9,745.0 8,357.6 8,403.1 8,448.8 8,494.8 8,541.0
Depreciation, % 6.42 5.98 6.2 6.54 7.7 6.57 6.57 6.57 6.57 6.57
EBIT 13,652.0 14,708.0 18,241.0 15,811.0 -9,745.0 11,551.8 11,614.7 11,677.8 11,741.4 11,805.2
EBIT, % 10.92 12.01 16.27 13.9 -7.7 9.08 9.08 9.08 9.08 9.08
Total Cash 1,652,447.0 2,625,082.0 4,338,005.0 2,796,033.0 3,060,635.0 127,221.2 127,913.2 128,608.9 129,308.4 130,011.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -2,794.0 -2,988.0 -2,442.0 -4,569.0 -2,293.0 -3,226.8 -3,244.4 -3,262.0 -3,279.8 -3,297.6
Capital Expenditure, % -2.23 -2.44 -2.18 -4.02 -1.81 -2.54 -2.54 -2.54 -2.54 -2.54
Tax Rate, % 29.84 29.84 29.84 29.84 29.84 29.84 29.84 29.84 29.84 29.84
EBITAT 7,564.0 9,422.0 11,756.0 9,647.6 -6,836.6 7,279.7 7,319.3 7,359.1 7,399.1 7,439.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 12,798.0 13,753.0 16,268.0 12,522.6 615.4 12,410.5 12,478.0 12,545.9 12,614.1 12,682.7
WACC, % 3.07 3.4 3.42 3.29 3.64 3.36 3.36 3.36 3.36 3.36
PV UFCF
SUM PV UFCF 56,846.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 12,936
Terminal Value 948,743
Present Terminal Value 804,103
Enterprise Value 860,950
Net Debt -1,534,845
Equity Value 2,395,795
Diluted Shares Outstanding, MM 385
Equity Value Per Share 6,223.19

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financial data for North Pacific Bank, Ltd. (8524T).
  • Accurate Financial Data: Access to historical figures and future projections (highlighted in the yellow cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly understand how your adjustments affect North Pacific Bank's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for easy navigation and usability, complete with detailed instructions.

Key Features

  • 🔍 Real-Life NPB Financials: Pre-filled historical and projected data for North Pacific Bank, Ltd. (8524T).
  • ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) including WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Integrated formulas calculate North Pacific Bank's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize the valuation of North Pacific Bank instantly after adjustments.
  • Scenario Analysis: Evaluate and compare different financial assumptions side-by-side.

How It Functions

  1. Step 1: Download the Excel spreadsheet.
  2. Step 2: Examine the pre-filled North Pacific Bank, Ltd. (8524T) data (historical and forecasted).
  3. Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
  4. Step 4: Observe the automatic recalculations for North Pacific Bank, Ltd.'s (8524T) intrinsic value.
  5. Step 5: Utilize the results for investment decisions or reporting purposes.

Why Opt for North Pacific Bank, Ltd. (8524T)?

  • User-Friendly Interface: Crafted for both novices and seasoned users.
  • Customizable Settings: Easily adjust inputs to tailor your financial analysis.
  • Real-Time Adjustments: Observe immediate updates to North Pacific Bank’s valuation with input modifications.
  • Pre-Configured Data: Equipped with North Pacific Bank’s current financial metrics for swift evaluations.
  • Relied Upon by Experts: Trusted by financial analysts and investors for strategic decision-making.

Who Can Benefit from North Pacific Bank, Ltd. (8524T)?

  • Finance Students: Master financial analysis and apply your knowledge to real-world banking scenarios.
  • Academics: Integrate cutting-edge banking models into your educational programs or scholarly research.
  • Investors: Evaluate your investment strategies and assess financial performance for North Pacific Bank, Ltd. (8524T).
  • Analysts: Enhance your analysis process with a tailor-made financial model designed for banking institutions.
  • Small Business Owners: Learn how major banks like North Pacific Bank, Ltd. (8524T) are evaluated and analyzed.

Contents of the Template

  • Pre-Filled Data: Contains North Pacific Bank, Ltd.'s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A separate sheet designed for WACC calculation based on user-defined inputs.
  • Key Financial Ratios: Evaluate North Pacific Bank’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • User-Friendly Dashboard: Visual representations and tables that summarize essential valuation 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.

Es wurden keine passenden Produkte gefunden.