|
Nippon Prologis Reit, Inc. (3283.T) Valoración de DCF |
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Nippon Prologis REIT, Inc. (3283.T) Bundle
¡Mejore sus opciones de inversión con la calculadora DCF Nippon Prologis REIT, Inc. (3283T)! Explore datos financieros auténticos, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estos cambios afectan el valor intrínseco de Nippon Prologis Reit, Inc. (3283T).
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 | 41,451.5 | 46,266.2 | 49,964.8 | 54,384.0 | 59,352.5 | 64,930.2 | 71,032.0 | 77,707.2 | 85,009.8 | 92,998.6 |
| Revenue Growth, % | 0 | 11.62 | 7.99 | 8.84 | 9.14 | 9.4 | 9.4 | 9.4 | 9.4 | 9.4 |
| EBITDA | 28,437.2 | 32,168.2 | 34,522.0 | 37,047.6 | 40,019.1 | 44,512.6 | 48,695.7 | 53,271.9 | 58,278.1 | 63,754.8 |
| EBITDA, % | 68.6 | 69.53 | 69.09 | 68.12 | 67.43 | 68.55 | 68.55 | 68.55 | 68.55 | 68.55 |
| Depreciation | 9,049.6 | 10,310.6 | 11,234.2 | 13,055.3 | 14,114.9 | 14,854.6 | 16,250.5 | 17,777.7 | 19,448.3 | 21,276.0 |
| Depreciation, % | 21.83 | 22.29 | 22.48 | 24.01 | 23.78 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 |
| EBIT | 19,387.5 | 21,857.6 | 23,287.8 | 23,992.3 | 25,904.2 | 29,658.1 | 32,445.2 | 35,494.2 | 38,829.8 | 42,478.8 |
| EBIT, % | 46.77 | 47.24 | 46.61 | 44.12 | 43.64 | 45.68 | 45.68 | 45.68 | 45.68 | 45.68 |
| Total Cash | 19,409.8 | 29,106.8 | 34,999.6 | 39,180.2 | 33,301.1 | 39,988.7 | 43,746.7 | 47,857.8 | 52,355.2 | 57,275.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,637.4 | 1,373.6 | 1,120.2 | 1,644.1 | 1,996.5 | 2,645.6 | 2,894.3 | 3,166.3 | 3,463.8 | 3,789.3 |
| Account Receivables, % | 8.78 | 2.97 | 2.24 | 3.02 | 3.36 | 4.07 | 4.07 | 4.07 | 4.07 | 4.07 |
| Inventories | 5,513.1 | 5,956.7 | 6,424.9 | .0 | .0 | 5,068.9 | 5,545.3 | 6,066.4 | 6,636.5 | 7,260.1 |
| Inventories, % | 13.3 | 12.87 | 12.86 | 0 | 0 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 |
| Accounts Payable | 1,779.3 | 2,176.7 | 2,024.3 | 2,431.2 | .0 | 2,275.0 | 2,488.8 | 2,722.7 | 2,978.6 | 3,258.5 |
| Accounts Payable, % | 4.29 | 4.7 | 4.05 | 4.47 | 0 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
| Capital Expenditure | -78,003.4 | -61,126.7 | -64,916.7 | -65,397.0 | -97,223.9 | -64,930.2 | -71,032.0 | -77,707.2 | -85,009.8 | -92,998.6 |
| Capital Expenditure, % | -188.18 | -132.12 | -129.92 | -120.25 | -163.81 | -100 | -100 | -100 | -100 | -100 |
| Tax Rate, % | 0.00909928 | 0.00909928 | 0.00909928 | 0.00909928 | 0.00909928 | 0.00909928 | 0.00909928 | 0.00909928 | 0.00909928 | 0.00909928 |
| EBITAT | 19,385.6 | 21,855.3 | 23,286.1 | 23,990.5 | 25,901.9 | 29,655.5 | 32,442.3 | 35,491.1 | 38,826.4 | 42,475.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -56,939.4 | -26,743.2 | -30,763.6 | -22,043.2 | -59,990.9 | -23,863.2 | -22,850.3 | -24,997.7 | -27,346.8 | -29,916.8 |
| WACC, % | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -109,845.7 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -30,814 | |||||||||
| Terminal Value | -1,306,298 | |||||||||
| Present Terminal Value | -1,006,204 | |||||||||
| Enterprise Value | -1,116,050 | |||||||||
| Net Debt | 299,999 | |||||||||
| Equity Value | -1,416,049 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -507,100.13 |
What You Will Receive
- Authentic Nippon Prologis Data: Comprehensive financials – from revenue to net income – based on historical and forecasted data.
- Complete Customization: Modify essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic updates to assess the effects of changes on the fair value of Nippon Prologis REIT, Inc. (3283T).
- Flexible Excel Template: Designed for easy edits, scenario analysis, and in-depth forecasting.
- Efficient and Precise: Bypass the process of constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive Data: Nippon Prologis REIT, Inc.'s (3283T) detailed financial records and pre-populated projections.
- Customizable Inputs: Modify WACC, tax rates, rental growth, and operating profit margins.
- Real-Time Insights: Observe the intrinsic value of Nippon Prologis REIT, Inc. (3283T) update instantly.
- Intuitive Visual Outputs: User-friendly dashboard graphs showcase valuation results and essential metrics.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Functions
- Download: Get the pre-formatted Excel file containing Nippon Prologis REIT, Inc.'s (3283T) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA margins, and discount rates.
- Update Automatically: Intrinsic value and net present value calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Utilize the valuation outcomes to inform your investment strategy.
Why Opt for Nippon Prologis REIT, Inc. (3283T)?
- Time-Saving: Skip the hassle of building a model from the ground up – our tools are ready for immediate use.
- Enhanced Accuracy: Dependable financial data and calculations minimize valuation mistakes.
- Fully Customizable: Adjust the model to align with your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result analysis.
- Endorsed by Professionals: Crafted for those who prioritize precision and functionality.
Who Can Benefit from This Product?
- Institutional Investors: Create comprehensive and accurate valuation models for real estate analysis.
- Real Estate Finance Teams: Evaluate valuation scenarios to inform corporate investment strategies.
- Financial Consultants and Advisors: Deliver precise valuation insights for Nippon Prologis REIT, Inc. (3283T) to clients.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Real Estate Enthusiasts: Gain insight into how real estate investment trusts like Nippon Prologis REIT, Inc. (3283T) are valued in the market.
Contents of the Template
- Historical Data: Features Nippon Prologis REIT, Inc.'s (3283T) previous financials and baseline projections.
- DCF and Levered DCF Models: Comprehensive templates for determining the intrinsic value of Nippon Prologis REIT, Inc. (3283T).
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential drivers such as growth rates, EBITDA %, and CAPEX estimates.
- Quarterly and Annual Statements: A thorough breakdown of Nippon Prologis REIT, Inc.'s (3283T) financials.
- Interactive Dashboard: Dynamically visualize valuation results and forecasts.
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.