Tokyo Ohka Kogyo Co., Ltd. (4186T) DCF Valuation

Tokyo Ohka Kogyo Co., Ltd. (4186.T) Valoración de DCF

JP | Technology | Hardware, Equipment & Parts | JPX
Tokyo Ohka Kogyo Co., Ltd. (4186T) DCF Valuation
  • 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

Tokyo Ohka Kogyo Co., Ltd. (4186.T) Bundle

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

TOTAL:

¡Explore el futuro financiero de Tokyo Ohka Kogyo Co., Ltd. (4186t) con nuestra calculadora DCF fácil de usar! Ingrese sus suposiciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de Tokyo Ohka Kogyo Co., Ltd. (4186t) y dar forma a su estrategia de inversión.


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 117,585.0 140,055.0 175,434.0 162,270.0 200,966.0 231,469.3 266,602.5 307,068.4 353,676.2 407,358.4
Revenue Growth, % 0 19.11 25.26 -7.5 23.85 15.18 15.18 15.18 15.18 15.18
EBITDA 22,362.0 27,139.0 36,943.0 29,714.0 41,425.0 45,542.8 52,455.4 60,417.3 69,587.6 80,149.9
EBITDA, % 19.02 19.38 21.06 18.31 20.61 19.68 19.68 19.68 19.68 19.68
Depreciation 6,772.0 6,430.0 6,762.0 7,713.0 8,333.0 10,695.9 12,319.4 14,189.3 16,343.0 18,823.5
Depreciation, % 5.76 4.59 3.85 4.75 4.15 4.62 4.62 4.62 4.62 4.62
EBIT 15,590.0 20,709.0 30,181.0 22,001.0 33,092.0 34,846.9 40,136.0 46,228.0 53,244.7 61,326.3
EBIT, % 13.26 14.79 17.2 13.56 16.47 15.05 15.05 15.05 15.05 15.05
Total Cash 50,821.0 60,834.0 59,370.0 60,815.0 63,046.0 87,656.2 100,961.0 116,285.2 133,935.3 154,264.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26,206.0 33,775.0 35,722.0 33,824.0 42,756.0
Account Receivables, % 22.29 24.12 20.36 20.84 21.28
Inventories 17,657.0 21,349.0 30,004.0 33,081.0 36,885.0 39,860.2 45,910.4 52,878.8 60,904.9 70,149.3
Inventories, % 15.02 15.24 17.1 20.39 18.35 17.22 17.22 17.22 17.22 17.22
Accounts Payable 13,745.0 19,250.0 21,617.0 20,331.0 26,869.0 29,468.4 33,941.2 39,092.9 45,026.6 51,860.9
Accounts Payable, % 11.69 13.74 12.32 12.53 13.37 12.73 12.73 12.73 12.73 12.73
Capital Expenditure -6,008.0 -8,129.0 -11,450.0 -15,228.0 -24,570.0 -18,078.0 -20,822.0 -23,982.4 -27,622.6 -31,815.2
Capital Expenditure, % -5.11 -5.8 -6.53 -9.38 -12.23 -7.81 -7.81 -7.81 -7.81 -7.81
Tax Rate, % 35.48 35.48 35.48 35.48 35.48 35.48 35.48 35.48 35.48 35.48
EBITAT 10,081.9 14,246.4 19,303.5 12,760.1 21,350.1 22,297.6 25,682.0 29,580.1 34,069.8 39,241.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19,272.1 6,791.4 6,380.5 2,780.1 -1,084.9 6,889.0 7,951.2 9,158.0 10,548.0 12,149.1
WACC, % 5.2 5.21 5.2 5.2 5.2 5.2 5.2 5.2 5.2 5.2
PV UFCF
SUM PV UFCF 39,635.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 12,392
Terminal Value 386,805
Present Terminal Value 300,150
Enterprise Value 339,785
Net Debt -45,819
Equity Value 385,604
Diluted Shares Outstanding, MM 121
Equity Value Per Share 3,180.66

Benefits You Will Receive

  • Comprehensive Financial Model: Leverage Tokyo Ohka Kogyo’s actual data for accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Instant updates provide immediate feedback as you adjust variables.
  • Professional-Grade Template: A polished Excel file crafted for industry-standard valuation processes.
  • Flexible and Reusable: Designed for adaptability, allowing consistent application for in-depth forecasts.

Key Features of Tokyo Ohka Kogyo Co., Ltd. (4186T)

  • Genuine Financial Data: Gain access to precise, pre-loaded historical figures along with future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells in yellow, including WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and comprehensive cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants, whether seasoned or new to the field.

How It Works

  1. Step 1: Download the Excel file for Tokyo Ohka Kogyo Co., Ltd. (4186T).
  2. Step 2: Examine the pre-filled financial data and forecasts provided for Tokyo Ohka Kogyo Co., Ltd. (4186T).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells) to fit your analysis.
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the generated outputs and leverage the findings for your investment strategies.

Why Choose the Tokyo Ohka Kogyo Co., Ltd. Calculator?

  • Time Efficient: Skip the hassle of building a DCF model from the ground up – our calculator is ready to go.
  • Enhanced Accuracy: Dependable financial data and established formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
  • User-Friendly Design: Intuitive charts and outputs simplify result analysis.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.

Who Should Use This Product?

  • Investors: Evaluate Tokyo Ohka Kogyo Co., Ltd. (4186T) before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation procedures and validate forecasts.
  • Startup Founders: Discover how established companies like Tokyo Ohka Kogyo Co., Ltd. (4186T) are valued.
  • Consultants: Provide comprehensive valuation reports for your clients.
  • Students and Educators: Access real-world examples to practice and teach valuation methods.

Contents of the Template

  • Historical Data: Contains Tokyo Ohka Kogyo Co., Ltd.’s past financial performance and foundational forecasts.
  • DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of Tokyo Ohka Kogyo Co., Ltd. (4186T).
  • WACC Sheet: Pre-configured calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Adjust key drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
  • Quarterly and Annual Statements: An extensive overview of Tokyo Ohka Kogyo Co., Ltd.'s financial data.
  • Interactive Dashboard: Engage with dynamic visualizations of valuation outcomes 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.