Sumitomo Bakelite Company Limited (4203T) DCF Valuation

Valoración de DCF Sumitomo Bakelite Company Limited (4203.T)

JP | Basic Materials | Chemicals - Specialty | JPX
Sumitomo Bakelite Company Limited (4203T) 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

Sumitomo Bakelite Company Limited (4203.T) Bundle

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

TOTAL:

¡Obtenga información sobre su análisis de valoración Sumitomo Bakelite Company Limited (4203T) utilizando nuestra calculadora DCF de última generación! Esta plantilla de Excel viene precargada con datos reales (4203T), lo que le permite ajustar los pronósticos y los supuestos para calcular con precisión el valor intrínseco de Sumitomo Bakelite Company Limited (4203T).


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 206,620.0 209,002.0 263,114.0 284,939.0 287,267.0 313,232.6 341,545.3 372,417.0 406,079.3 442,784.1
Revenue Growth, % 0 1.15 25.89 8.29 0.81702 9.04 9.04 9.04 9.04 9.04
EBITDA 24,740.0 27,364.0 39,498.0 38,897.0 41,076.0 42,617.2 46,469.3 50,669.6 55,249.5 60,243.4
EBITDA, % 11.97 13.09 15.01 13.65 14.3 13.61 13.61 13.61 13.61 13.61
Depreciation 11,278.0 12,259.0 13,221.0 13,774.0 13,640.0 16,244.8 17,713.1 19,314.2 21,060.0 22,963.5
Depreciation, % 5.46 5.87 5.02 4.83 4.75 5.19 5.19 5.19 5.19 5.19
EBIT 13,462.0 15,105.0 26,277.0 25,123.0 27,436.0 26,372.4 28,756.2 31,355.4 34,189.6 37,279.9
EBIT, % 6.52 7.23 9.99 8.82 9.55 8.42 8.42 8.42 8.42 8.42
Total Cash 65,809.0 103,224.0 109,264.0 100,753.0 121,635.0 125,586.3 136,937.9 149,315.5 162,811.9 177,528.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 44,828.0 52,594.0 59,414.0 60,954.0 64,981.0
Account Receivables, % 21.7 25.16 22.58 21.39 22.62
Inventories 36,478.0 39,566.0 50,276.0 57,708.0 58,848.0 60,411.2 65,871.7 71,825.7 78,317.9 85,397.0
Inventories, % 17.65 18.93 19.11 20.25 20.49 19.29 19.29 19.29 19.29 19.29
Accounts Payable 42,892.0 47,621.0 38,148.0 52,826.0 54,893.0 59,946.8 65,365.3 71,273.6 77,715.9 84,740.6
Accounts Payable, % 20.76 22.78 14.5 18.54 19.11 19.14 19.14 19.14 19.14 19.14
Capital Expenditure -9,916.0 -8,956.0 -12,409.0 -14,971.0 -21,947.0 -16,723.2 -18,234.8 -19,883.0 -21,680.2 -23,639.8
Capital Expenditure, % -4.8 -4.29 -4.72 -5.25 -7.64 -5.34 -5.34 -5.34 -5.34 -5.34
Tax Rate, % 30.67 30.67 30.67 30.67 30.67 30.67 30.67 30.67 30.67 30.67
EBITAT 10,520.0 12,352.4 18,579.7 19,065.0 19,021.1 19,823.9 21,615.7 23,569.6 25,700.0 28,023.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -26,532.0 9,530.4 -7,611.3 23,574.0 7,614.1 16,742.3 14,627.8 15,950.0 17,391.7 18,963.7
WACC, % 7.18 7.2 7.14 7.17 7.13 7.16 7.16 7.16 7.16 7.16
PV UFCF
SUM PV UFCF 67,929.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 19,533
Terminal Value 469,301
Present Terminal Value 332,082
Enterprise Value 400,011
Net Debt -73,109
Equity Value 473,120
Diluted Shares Outstanding, MM 93
Equity Value Per Share 5,063.85

What You Will Receive

  • Pre-Filled Financial Model: Utilize Sumitomo Bakelite's actual financial data for accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Immediate updates allow you to view results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive DCF Model: Features detailed unlevered and levered discounted cash flow valuation templates.
  • WACC Analysis Tool: Ready-to-use Weighted Average Cost of Capital worksheet with adjustable parameters.
  • Customizable Forecast Criteria: Adjust growth projections, capital spending, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and operational efficiency ratios for Sumitomo Bakelite Company Limited (4203T).
  • Interactive Dashboard and Graphs: Visual representations of essential valuation metrics for straightforward interpretation.

How It Functions

  • Download: Obtain the pre-configured Excel file containing Sumitomo Bakelite Company Limited's (4203T) financial data.
  • Customize: Modify forecasts for revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare different outcomes.
  • Make Decisions: Leverage the valuation results to inform your investment strategy.

Why Select This Calculator for Sumitomo Bakelite Company Limited (4203T)?

  • Precision: Utilizes authentic Sumitomo Bakelite financials for reliable data accuracy.
  • Adaptability: Crafted to allow users to freely experiment and adjust inputs as needed.
  • Efficiency: Bypass the complexities of creating a DCF model from the ground up.
  • High-Quality: Engineered with the meticulousness and practicality expected at the CFO level.
  • Intuitive: Simple to navigate, making it accessible even for those lacking advanced financial modeling skills.

Who Should Benefit from This Product?

  • Finance Students: Explore valuation techniques and apply them using real-world data.
  • Academics: Integrate professional valuation models into your curriculum or research projects.
  • Investors: Validate your assumptions and evaluate valuation outcomes for Sumitomo Bakelite Company Limited (4203T).
  • Analysts: Enhance your efficiency with a customizable, pre-built DCF model.
  • Small Business Owners: Understand the analysis of major public companies like Sumitomo Bakelite Company Limited (4203T).

Contents of the Template

  • Pre-Populated Information: Features Sumitomo Bakelite’s historical financial data and projections.
  • Discounted Cash Flow Model: An adjustable DCF valuation model with automatic calculations integrated.
  • Weighted Average Cost of Capital (WACC): A specific sheet designed for WACC calculations based on customized inputs.
  • Essential Financial Ratios: Evaluate Sumitomo Bakelite’s profitability, operational efficiency, and leverage.
  • Flexible Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Comprehensive Dashboard: Visual representations and tables that summarize key valuation findings.


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.