Tsumura & Co. (4540T) DCF Valuation

Tsumura & Co. (4540.T) DCF Valoración

JP | Healthcare | Drug Manufacturers - Specialty & Generic | JPX
Tsumura & Co. (4540T) 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

Tsumura & Co. (4540.T) Bundle

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

TOTAL:

Como inversor o analista, puede confiar en esta tsumura & Calculadora DCF de Co. (4540T) para una valoración precisa. Viene precargado con datos reales de Tsumura & Co., lo que le permite ajustar los pronósticos y observar instantáneamente los efectos.


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 123,248.0 130,881.0 129,546.0 140,043.0 150,845.0 158,760.4 167,091.1 175,859.0 185,087.0 194,799.1
Revenue Growth, % 0 6.19 -1.02 8.1 7.71 5.25 5.25 5.25 5.25 5.25
EBITDA 25,283.0 27,999.0 31,566.0 31,528.0 30,772.0 34,668.9 36,488.1 38,402.7 40,417.8 42,538.7
EBITDA, % 20.51 21.39 24.37 22.51 20.4 21.84 21.84 21.84 21.84 21.84
Depreciation 6,406.0 8,615.0 9,189.0 10,612.0 10,754.0 10,662.4 11,221.9 11,810.7 12,430.5 13,082.7
Depreciation, % 5.2 6.58 7.09 7.58 7.13 6.72 6.72 6.72 6.72 6.72
EBIT 18,877.0 19,384.0 22,377.0 20,916.0 20,018.0 24,006.5 25,266.2 26,592.0 27,987.4 29,456.0
EBIT, % 15.32 14.81 17.27 14.94 13.27 15.12 15.12 15.12 15.12 15.12
Total Cash 61,957.0 61,310.0 67,552.0 94,752.0 78,075.0 85,310.6 89,787.1 94,498.6 99,457.3 104,676.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 47,139.0 48,570.0 54,756.0 57,909.0 66,838.0
Account Receivables, % 38.25 37.11 42.27 41.35 44.31
Inventories 73,309.0 80,754.0 92,750.0 101,725.0 117,616.0 109,032.6 114,753.9 120,775.5 127,113.0 133,783.1
Inventories, % 59.48 61.7 71.6 72.64 77.97 68.68 68.68 68.68 68.68 68.68
Accounts Payable 10,128.0 8,593.0 13,676.0 16,443.0 19,828.0 15,947.8 16,784.6 17,665.4 18,592.3 19,567.9
Accounts Payable, % 8.22 6.57 10.56 11.74 13.14 10.05 10.05 10.05 10.05 10.05
Capital Expenditure -10,552.0 -9,416.0 -10,587.0 -14,708.0 -20,057.0 -15,154.4 -15,949.6 -16,786.5 -17,667.4 -18,594.4
Capital Expenditure, % -8.56 -7.19 -8.17 -10.5 -13.3 -9.55 -9.55 -9.55 -9.55 -9.55
Tax Rate, % 29.61 29.61 29.61 29.61 29.61 29.61 29.61 29.61 29.61 29.61
EBITAT 13,517.2 14,528.5 16,488.4 14,976.9 14,090.0 17,391.9 18,304.6 19,265.1 20,276.0 21,339.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -100,948.8 3,316.5 1,991.4 1,519.9 -16,648.0 19,894.0 5,305.3 5,583.7 5,876.7 6,185.1
WACC, % 4.64 4.66 4.65 4.64 4.63 4.64 4.64 4.64 4.64 4.64
PV UFCF
SUM PV UFCF 38,560.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 6,309
Terminal Value 238,754
Present Terminal Value 190,289
Enterprise Value 228,849
Net Debt 1,615
Equity Value 227,234
Diluted Shares Outstanding, MM 76
Equity Value Per Share 2,989.84

Benefits You Will Receive

  • Authentic Tsumura & Co. (4540T) Financial Data: Pre-populated with Tsumura's historical and forecasted figures for accurate evaluation.
  • Completely Customizable Template: Effortlessly adjust critical inputs such as revenue growth, WACC, and EBITDA percentage.
  • Real-Time Calculations: Instantly view updates to Tsumura's intrinsic value as you modify inputs.
  • Expert Valuation Tool: Crafted for investors, analysts, and consultants aiming for reliable DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidelines suitable for all skill levels.

Key Features

  • 🔍 Real-Life Tsumura & Co. Financials: Pre-filled historical and projected data for Tsumura & Co. (4540T).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Integrated formulas compute Tsumura & Co.’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Tsumura & Co.’s valuation immediately after adjustments.
  • Scenario Analysis: Evaluate and compare outcomes for various financial assumptions side-by-side.

How It Functions

  1. Download the Template: Gain immediate access to the Excel-based Tsumura & Co. (4540T) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalibrates Tsumura & Co.'s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential shifts in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.

Why Choose This Calculator for Tsumura & Co. (4540T)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Tsumura’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable baselines.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants.

Who Can Benefit from Tsumura & Co. (4540T)?

  • Investors: Enhance your investment decisions with a sophisticated valuation tool tailored for Tsumura & Co. (4540T).
  • Financial Analysts: Streamline your analysis process with an easily customizable DCF model specific to Tsumura & Co. (4540T).
  • Consultants: Efficiently modify the template for presentations and reports focused on Tsumura & Co. (4540T).
  • Finance Enthusiasts: Expand your knowledge of valuation methods through real-world applications involving Tsumura & Co. (4540T).
  • Educators and Students: Utilize it as a hands-on learning resource in finance courses related to Tsumura & Co. (4540T).

What the Template Contains for Tsumura & Co. (4540T)

  • Historical Data: Comprehensive records of Tsumura & Co.'s financial performance and forecasts.
  • DCF and Levered DCF Models: Detailed frameworks for assessing the intrinsic value of Tsumura & Co.
  • WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Adjust essential drivers such as growth rates, EBITDA percentages, and CAPEX estimates.
  • Quarterly and Annual Statements: Thorough analysis of Tsumura & Co.'s financial disclosures.
  • Interactive Dashboard: Dynamic visualization 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.