|
SG Holdings Co., Ltd. (9143.t) DCF -Bewertung
JP | Industrials | Integrated Freight & Logistics | 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
SG Holdings Co.,Ltd. (9143.T) Bundle
Vereinfachen Sie SG Holdings Co., Ltd. Bewertung mit diesem anpassbaren DCF -Taschenrechner! Mit Real SG Holdings Co., Ltd. Financials und einstellbaren Prognoseeingaben können Sie Szenarien testen und SG Holdings Co., Ltd. Fair Value 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 | 1,173,498.0 | 1,312,085.0 | 1,588,375.0 | 1,434,609.0 | 1,316,940.0 | 1,366,273.2 | 1,417,454.4 | 1,470,552.9 | 1,525,640.5 | 1,582,791.7 |
| Revenue Growth, % | 0 | 11.81 | 21.06 | -9.68 | -8.2 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 |
| EBITDA | 104,432.0 | 139,434.0 | 192,946.0 | 221,861.0 | 126,878.0 | 155,134.1 | 160,945.4 | 166,974.5 | 173,229.5 | 179,718.7 |
| EBITDA, % | 8.9 | 10.63 | 12.15 | 15.46 | 9.63 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 |
| Depreciation | 23,425.0 | 26,396.0 | 30,923.0 | 32,837.0 | 36,798.0 | 30,161.5 | 31,291.4 | 32,463.6 | 33,679.7 | 34,941.3 |
| Depreciation, % | 2 | 2.01 | 1.95 | 2.29 | 2.79 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
| EBIT | 81,007.0 | 113,038.0 | 162,023.0 | 189,024.0 | 90,080.0 | 124,972.5 | 129,654.1 | 134,511.0 | 139,549.8 | 144,777.4 |
| EBIT, % | 6.9 | 8.62 | 10.2 | 13.18 | 6.84 | 9.15 | 9.15 | 9.15 | 9.15 | 9.15 |
| Total Cash | 68,706.0 | 69,165.0 | 87,398.0 | 178,249.0 | 147,266.0 | 109,946.4 | 114,065.1 | 118,338.0 | 122,771.0 | 127,370.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 152,792.0 | 185,016.0 | 244,685.0 | 181,247.0 | 185,052.0 | 189,123.4 | 196,208.1 | 203,558.1 | 211,183.5 | 219,094.6 |
| Account Receivables, % | 13.02 | 14.1 | 15.4 | 12.63 | 14.05 | 13.84 | 13.84 | 13.84 | 13.84 | 13.84 |
| Inventories | 28,822.0 | 30,747.0 | 29,709.0 | 21,934.0 | 37,534.0 | 30,191.5 | 31,322.5 | 32,495.9 | 33,713.2 | 34,976.1 |
| Inventories, % | 2.46 | 2.34 | 1.87 | 1.53 | 2.85 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
| Accounts Payable | 62,728.0 | 79,757.0 | 93,749.0 | 76,541.0 | 78,442.0 | 78,199.8 | 81,129.2 | 84,168.4 | 87,321.4 | 90,592.5 |
| Accounts Payable, % | 5.35 | 6.08 | 5.9 | 5.34 | 5.96 | 5.72 | 5.72 | 5.72 | 5.72 | 5.72 |
| Capital Expenditure | -59,124.0 | -64,976.0 | -59,460.0 | -31,395.0 | -41,774.0 | -52,176.0 | -54,130.6 | -56,158.3 | -58,262.0 | -60,444.6 |
| Capital Expenditure, % | -5.04 | -4.95 | -3.74 | -2.19 | -3.17 | -3.82 | -3.82 | -3.82 | -3.82 | -3.82 |
| Tax Rate, % | 34.16 | 34.16 | 34.16 | 34.16 | 34.16 | 34.16 | 34.16 | 34.16 | 34.16 | 34.16 |
| EBITAT | 48,224.9 | 75,173.3 | 107,664.0 | 127,567.9 | 59,307.4 | 81,434.7 | 84,485.3 | 87,650.1 | 90,933.6 | 94,340.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -106,360.1 | 19,473.3 | 34,488.0 | 183,014.9 | 36,827.4 | 62,449.1 | 56,359.9 | 58,471.1 | 60,661.5 | 62,933.9 |
| WACC, % | 6.39 | 6.41 | 6.41 | 6.42 | 6.41 | 6.41 | 6.41 | 6.41 | 6.41 | 6.41 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 250,435.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 64,193 | |||||||||
| Terminal Value | 1,455,804 | |||||||||
| Present Terminal Value | 1,067,094 | |||||||||
| Enterprise Value | 1,317,529 | |||||||||
| Net Debt | -62,469 | |||||||||
| Equity Value | 1,379,998 | |||||||||
| Diluted Shares Outstanding, MM | 627 | |||||||||
| Equity Value Per Share | 2,201.60 |
What You Will Gain
- Flexible Input Options: Adjust key assumptions (growth %, margins, WACC) to explore various scenarios with ease.
- Comprehensive Market Data: SG Holdings Co.,Ltd.'s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value effortlessly.
- Tailored and Professional Design: A refined Excel model that can be customized to suit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, affirming strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life SG Holdings Financials: Comprehensive historical and projected financial data for SG Holdings Co., Ltd. (9143T).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas to determine SG Holdings' intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: View SG Holdings' valuation immediately after adjustments are made.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Functions
- 1. Access the Template: Download and open the Excel file featuring SG Holdings Co., Ltd.'s (9143T) preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to investigate various valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.
Why Opt for SG Holdings Co., Ltd. (9143T) Calculator?
- User-Friendly Interface: Crafted for both novices and experienced users.
- Customizable Parameters: Easily adjust inputs to suit your analytical needs.
- Real-Time Adjustments: Monitor immediate changes in SG Holdings' valuation as you modify inputs.
- Pre-Configured Data: Comes with SG Holdings' actual financial information for fast evaluations.
- Endorsed by Industry Experts: Used by investors and analysts for making well-informed choices.
Who Can Benefit from SG Holdings Co., Ltd. (9143T)?
- Finance Students: Master valuation methodologies and apply them using real data relevant to SG Holdings.
- Academics: Integrate industry-standard models into your lectures or research involving SG Holdings.
- Investors: Evaluate your hypotheses and scrutinize valuation results for SG Holdings Co., Ltd. (9143T).
- Analysts: Enhance your efficiency with a versatile, ready-to-use DCF model tailored for SG Holdings.
- Small Business Owners: Discover how the valuation processes of large publicly traded companies like SG Holdings are conducted.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for SG Holdings Co., Ltd. (9143T), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate detailed analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specific to SG Holdings Co., Ltd. (9143T).
- Dashboard and Charts: A visual summary 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.