UBE Corporation (4208T) DCF Valuation

Ube Corporation (4208.T) Valoración de DCF

JP | Basic Materials | Chemicals - Specialty | JPX
UBE Corporation (4208T) 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

UBE Corporation (4208.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 las perspectivas financieras de UBe Corporation (4208T) con nuestra calculadora DCF fácil de usar! Ingrese sus suposiciones para el crecimiento, los márgenes y los costos para determinar el valor intrínseco de UBE Corporation (4208T) y refinar su estrategia de inversión.


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 667,892.0 613,889.0 655,265.0 494,738.0 468,237.0 431,714.3 398,040.3 366,993.0 338,367.3 311,974.5
Revenue Growth, % 0 -8.09 6.74 -24.5 -5.36 -7.8 -7.8 -7.8 -7.8 -7.8
EBITDA 68,409.0 59,972.0 74,395.0 23,634.0 49,158.0 40,270.9 37,129.8 34,233.7 31,563.4 29,101.4
EBITDA, % 10.24 9.77 11.35 4.78 10.5 9.33 9.33 9.33 9.33 9.33
Depreciation 37,074.0 36,608.0 36,703.0 25,506.0 26,702.0 24,153.2 22,269.2 20,532.2 18,930.7 17,454.1
Depreciation, % 5.55 5.96 5.6 5.16 5.7 5.59 5.59 5.59 5.59 5.59
EBIT 31,335.0 23,364.0 37,692.0 -1,872.0 22,456.0 16,117.8 14,860.6 13,701.5 12,632.7 11,647.4
EBIT, % 4.69 3.81 5.75 -0.37838 4.8 3.73 3.73 3.73 3.73 3.73
Total Cash 41,226.0 80,304.0 79,492.0 31,175.0 36,359.0 39,244.1 36,183.0 33,360.7 30,758.6 28,359.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 157,635.0 149,053.0 155,349.0 101,456.0 101,965.0
Account Receivables, % 23.6 24.28 23.71 20.51 21.78
Inventories 93,742.0 87,834.0 124,709.0 127,008.0 133,948.0 87,770.8 80,924.6 74,612.5 68,792.6 63,426.8
Inventories, % 14.04 14.31 19.03 25.67 28.61 20.33 20.33 20.33 20.33 20.33
Accounts Payable 92,620.0 90,831.0 110,766.0 69,241.0 62,068.0 62,873.7 57,969.5 53,447.9 49,278.9 45,435.1
Accounts Payable, % 13.87 14.8 16.9 14 13.26 14.56 14.56 14.56 14.56 14.56
Capital Expenditure -42,651.0 -38,208.0 -36,379.0 -26,829.0 -30,972.0 -26,074.8 -24,040.9 -22,165.7 -20,436.8 -18,842.7
Capital Expenditure, % -6.39 -6.22 -5.55 -5.42 -6.61 -6.04 -6.04 -6.04 -6.04 -6.04
Tax Rate, % 17.36 17.36 17.36 17.36 17.36 17.36 17.36 17.36 17.36 17.36
EBITAT 23,710.7 23,887.9 25,098.0 -5,052.1 18,558.2 13,696.8 12,628.5 11,643.4 10,735.2 9,897.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -140,623.3 34,988.9 2,186.0 3,693.9 -333.8 62,401.8 20,467.8 18,871.3 17,399.4 16,042.2
WACC, % 4.63 5.12 4.45 5.12 4.77 4.82 4.82 4.82 4.82 4.82
PV UFCF
SUM PV UFCF 121,635.1
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 16,604
Terminal Value 1,256,841
Present Terminal Value 993,202
Enterprise Value 1,114,837
Net Debt 177,073
Equity Value 937,764
Diluted Shares Outstanding, MM 97
Equity Value Per Share 9,657.42

What You Will Receive

  • Authentic UBE Data: Preloaded financial statistics – covering revenue to EBIT – derived from both actual and forecasted metrics.
  • Complete Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Real-Time Valuation Adjustments: Automatic recalculations to assess the impact of changes on UBE Corporation’s fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario testing, and comprehensive forecasting.
  • Efficient and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.

Key Features

  • 🔍 Real-Life UBE Financials: Pre-filled historical and projected data for UBE Corporation (4208T).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate UBE’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize UBE’s valuation instantly after making adjustments.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing UBE Corporation’s (4208T) preloaded data.
  • 2. Adjust Assumptions: Modify key parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Instant Results: The DCF model automatically computes intrinsic value and NPV.
  • 4. Evaluate Scenarios: Analyze various forecasts to explore different valuation outcomes.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Opt for This Calculator?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
  • Accurate Financial Data: UBE Corporation’s historical and projected financials are preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Intuitive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance makes the process seamless.

Who Can Benefit from This Product?

  • Investors: Evaluate UBE Corporation’s (4208T) valuation prior to making stock trades.
  • CFOs and Financial Analysts: Enhance valuation processes and validate financial forecasts.
  • Startup Founders: Discover how large corporations like UBE Corporation (4208T) are assessed in the market.
  • Consultants: Provide comprehensive valuation reports for your clients regarding UBE Corporation (4208T).
  • Students and Educators: Utilize real market data for practicing and teaching valuation methodologies.

Contents of the Template

  • Preloaded UBE Data: Historical and projected financial metrics, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced templates for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial statements for thorough analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to assess company performance.
  • Dashboard and Charts: Visual representations of valuation results and underlying assumptions.


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.