Nabtesco Corporation (6268T) DCF Valuation

Nabtesco Corporation (6268.T) DCF Valoración

JP | Industrials | Industrial - Machinery | JPX
Nabtesco Corporation (6268T) 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

Nabtesco Corporation (6268.T) Bundle

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

TOTAL:

Ya sea que sea un inversionista o analista, esta calculadora DCF de Nabtesco Corporation (6268T) es su recurso de referencia para una valoración precisa. Precedidos con datos reales de Nabtesco Corporation, puede ajustar los pronósticos y observar los efectos en tiempo real.


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 289,808.0 279,358.0 299,802.0 308,691.0 333,631.0 345,939.2 358,701.4 371,934.4 385,655.6 399,883.1
Revenue Growth, % 0 -3.61 7.32 2.96 8.08 3.69 3.69 3.69 3.69 3.69
EBITDA 40,375.0 46,591.0 112,156.0 32,293.0 36,163.0 61,798.6 64,078.4 66,442.4 68,893.5 71,435.1
EBITDA, % 13.93 16.68 37.41 10.46 10.84 17.86 17.86 17.86 17.86 17.86
Depreciation 12,122.0 12,663.0 12,118.0 14,483.0 15,469.0 15,280.8 15,844.5 16,429.1 17,035.2 17,663.6
Depreciation, % 4.18 4.53 4.04 4.69 4.64 4.42 4.42 4.42 4.42 4.42
EBIT 28,253.0 33,928.0 100,038.0 17,810.0 20,694.0 46,517.8 48,233.9 50,013.3 51,858.4 53,771.5
EBIT, % 9.75 12.14 33.37 5.77 6.2 13.45 13.45 13.45 13.45 13.45
Total Cash 63,438.0 67,247.0 120,592.0 126,146.0 77,835.0 104,044.7 107,883.0 111,863.0 115,989.8 120,268.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 69,175.0 74,632.0 74,957.0 77,227.0 79,196.0
Account Receivables, % 23.87 26.72 25 25.02 23.74
Inventories 41,257.0 36,505.0 41,880.0 49,210.0 50,969.0 50,155.1 52,005.4 53,924.0 55,913.3 57,976.0
Inventories, % 14.24 13.07 13.97 15.94 15.28 14.5 14.5 14.5 14.5 14.5
Accounts Payable 45,021.0 44,838.0 51,974.0 56,119.0 50,783.0 56,957.0 59,058.2 61,236.9 63,496.1 65,838.5
Accounts Payable, % 15.53 16.05 17.34 18.18 15.22 16.46 16.46 16.46 16.46 16.46
Capital Expenditure -14,763.0 -18,697.0 -9,299.0 -11,368.0 -25,599.0 -18,157.7 -18,827.6 -19,522.2 -20,242.4 -20,989.2
Capital Expenditure, % -5.09 -6.69 -3.1 -3.68 -7.67 -5.25 -5.25 -5.25 -5.25 -5.25
Tax Rate, % 32.27 32.27 32.27 32.27 32.27 32.27 32.27 32.27 32.27 32.27
EBITAT 18,106.6 20,632.7 63,592.4 10,693.0 14,016.2 29,421.5 30,506.9 31,632.3 32,799.3 34,009.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -49,945.4 13,710.7 67,847.4 8,353.0 -5,177.8 26,698.8 24,601.0 25,508.5 26,449.6 27,425.4
WACC, % 6.72 6.71 6.72 6.7 6.74 6.72 6.72 6.72 6.72 6.72
PV UFCF
SUM PV UFCF 107,814.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 27,974
Terminal Value 592,961
Present Terminal Value 428,395
Enterprise Value 536,209
Net Debt -45,403
Equity Value 581,612
Diluted Shares Outstanding, MM 120
Equity Value Per Share 4,844.55

Your Benefits

  • Flexible Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) effortlessly to explore various scenarios.
  • Comprehensive Data: Nabtesco Corporation’s financial information pre-loaded to facilitate your analysis.
  • Instant DCF Calculations: The model automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Sleek and Adaptable: A refined Excel template that meets your specific valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and enhancing efficiency.

Key Features

  • Pre-Loaded Data: Nabtesco Corporation’s (6268T) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Watch Nabtesco Corporation’s (6268T) intrinsic value update in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and important metrics.
  • Built for Accuracy: A reliable tool designed for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Nabtesco Corporation’s data included.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Customize forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly access recalculated results, including Nabtesco Corporation’s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the generated outputs.

Why Opt for This Calculator?

  • All-in-One Solution: Features DCF, WACC, and various financial ratio analyses seamlessly integrated.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Nabtesco’s intrinsic value and Net Present Value.
  • Ready-to-Use Data: Historical and projected data provide reliable baselines for analysis.
  • Expert-Level Design: Perfect for financial analysts, investors, and business consultants.

Who Can Benefit from This Product?

  • Finance Students: Master valuation techniques and apply them with real-world data.
  • Academics: Integrate industry-standard models into your teaching or research projects.
  • Investors: Validate your assumptions and analyze valuation outcomes for Nabtesco Corporation (6268T).
  • Analysts: Enhance your efficiency with a customizable, pre-designed DCF model.
  • Small Business Owners: Understand how large publicly traded companies like Nabtesco Corporation (6268T) are evaluated.

Contents of the Template

  • Pre-Filled Data: Features Nabtesco Corporation’s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automatic computation.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet to calculate WACC using custom inputs.
  • Key Financial Ratios: Evaluate Nabtesco Corporation's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
  • User-Friendly Dashboard: Charts 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.