|
Mitsubishi UFJ Financial Group, Inc. (MUFG) DCF -Bewertung
JP | Financial Services | Banks - Diversified | NYSE
|
- ✓ 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
Mitsubishi UFJ Financial Group, Inc. (MUFG) Bundle
Bewerten Sie den Finanzausblick von Mitsubishi UFJ Financial Group, Inc. (MUFG) mit Fachwissen! Dieser (MUFG) DCF-Taschenrechner verfügt über vorbelastete Finanzdaten und bietet vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich an Ihren Projektionen zu übereinstimmen.
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 | 33,322.5 | 30,751.9 | 31,226.7 | 40,215.7 | 39,037.5 | 40,958.8 | 42,974.6 | 45,089.6 | 47,308.7 | 49,637.1 |
| Revenue Growth, % | 0 | -7.71 | 1.54 | 28.79 | -2.93 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 6,949.1 | 2,359.9 | 2,411.7 | 2,221.7 | 2,405.9 | 3,927.0 | 4,120.3 | 4,323.1 | 4,535.9 | 4,759.1 |
| Depreciation, % | 20.85 | 7.67 | 7.72 | 5.52 | 6.16 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 |
| EBIT | -6,949.1 | -2,359.9 | -2,411.7 | -2,221.7 | -2,405.9 | -3,927.0 | -4,120.3 | -4,323.1 | -4,535.9 | -4,759.1 |
| EBIT, % | -20.85 | -7.67 | -7.72 | -5.52 | -6.16 | -9.59 | -9.59 | -9.59 | -9.59 | -9.59 |
| Total Cash | 668,794.0 | 996,547.7 | 735,389.1 | 754,423.7 | 729,492.7 | 40,958.8 | 42,974.6 | 45,089.6 | 47,308.7 | 49,637.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 18,010.1 | 12,100.3 | .0 | .0 | .0 | 7,650.8 | 8,027.3 | 8,422.4 | 8,836.9 | 9,271.8 |
| Account Receivables, % | 54.05 | 39.35 | 0 | 0 | 0 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 |
| Inventories | -951,693.6 | -1,048,155.9 | .0 | .0 | .0 | -16,383.5 | -17,189.8 | -18,035.9 | -18,923.5 | -19,854.8 |
| Inventories, % | -2856.01 | -3408.42 | 0 | 0 | 0 | -40 | -40 | -40 | -40 | -40 |
| Accounts Payable | 16,711.2 | 17,226.7 | .0 | .0 | .0 | 8,697.0 | 9,125.1 | 9,574.2 | 10,045.4 | 10,539.7 |
| Accounts Payable, % | 50.15 | 56.02 | 0 | 0 | 0 | 21.23 | 21.23 | 21.23 | 21.23 | 21.23 |
| Capital Expenditure | -2,961.3 | -2,634.4 | -2,549.5 | -2,666.5 | -3,072.7 | -3,286.5 | -3,448.3 | -3,618.0 | -3,796.0 | -3,982.8 |
| Capital Expenditure, % | -8.89 | -8.57 | -8.16 | -6.63 | -7.87 | -8.02 | -8.02 | -8.02 | -8.02 | -8.02 |
| Tax Rate, % | 27.28 | 27.28 | 27.28 | 27.28 | 27.28 | 27.28 | 27.28 | 27.28 | 27.28 | 27.28 |
| EBITAT | -4,424.8 | -1,759.7 | -1,830.6 | -1,580.1 | -1,749.5 | -2,811.6 | -2,950.0 | -3,095.2 | -3,247.5 | -3,407.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 949,957.6 | 100,853.4 | -1,055,250.7 | -2,024.8 | -2,416.3 | 15,258.7 | -1,420.1 | -1,490.0 | -1,563.3 | -1,640.3 |
| WACC, % | 9.59 | 10.71 | 10.85 | 10.36 | 10.52 | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,496.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1,673 | |||||||||
| Terminal Value | -19,897 | |||||||||
| Present Terminal Value | -12,128 | |||||||||
| Enterprise Value | -2,631 | |||||||||
| Net Debt | -558,555 | |||||||||
| Equity Value | 555,923 | |||||||||
| Diluted Shares Outstanding, MM | 11,981 | |||||||||
| Equity Value Per Share | 46.40 |
What You Will Get
- Real MUFG Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate multiple scenarios to assess MUFG’s future performance.
- User-Friendly Design: Created for industry professionals while remaining approachable for newcomers.
Key Features
- Authentic MUFG Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts.
- Adjustable Forecast Parameters: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
- Interactive Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow assessments.
- Insightful Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
- Suitable for All Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based MUFG DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates Mitsubishi UFJ Financial Group’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Mitsubishi UFJ Financial Group, Inc. (MUFG)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for MUFG.
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes MUFG’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for reliable calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors working with MUFG.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for MUFG's stock analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions at MUFG.
- Financial Consultants and Advisors: Deliver precise valuation insights for clients interested in MUFG (MUFG).
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling related to MUFG.
- Finance Enthusiasts: Gain insights into how financial institutions like MUFG are valued in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Mitsubishi UFJ Financial Group, Inc. (MUFG) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Mitsubishi UFJ Financial Group, Inc. (MUFG).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.