Mitsubishi Electric Corporation (6503T) DCF Valuation

Mitsubishi Electric Corporation (6503.T) Valoración de DCF

JP | Industrials | Electrical Equipment & Parts | JPX
Mitsubishi Electric Corporation (6503T) 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

Mitsubishi Electric Corporation (6503.T) Bundle

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

TOTAL:

¡Simplifique la valoración de Mitsubishi Electric Corporation (6503T) con esta calculadora DCF personalizable! Con el Real Mitsubishi Electric Corporation (6503T) finanzas y las entradas de pronóstico ajustable, puede probar escenarios y descubrir el valor razonable de Mitsubishi Electric Corporation (6503T) en minutos.


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 4,462,509.0 4,191,433.0 4,476,758.0 5,003,694.0 5,257,914.0 5,489,051.2 5,730,349.1 5,982,254.5 6,245,233.6 6,519,773.3
Revenue Growth, % 0 -6.07 6.81 11.77 5.08 4.4 4.4 4.4 4.4 4.4
EBITDA 470,347.0 443,515.0 458,864.0 476,195.0 578,369.0 569,633.9 594,674.9 620,816.7 648,107.7 676,598.5
EBITDA, % 10.54 10.58 10.25 9.52 11 10.38 10.38 10.38 10.38 10.38
Depreciation 210,686.0 213,320.0 206,813.0 213,843.0 200,829.0 247,266.8 258,136.6 269,484.3 281,330.8 293,698.0
Depreciation, % 4.72 5.09 4.62 4.27 3.82 4.5 4.5 4.5 4.5 4.5
EBIT 259,661.0 230,195.0 252,051.0 262,352.0 377,540.0 322,367.0 336,538.3 351,332.4 366,777.0 382,900.4
EBIT, % 5.82 5.49 5.63 5.24 7.18 5.87 5.87 5.87 5.87 5.87
Total Cash 594,324.0 819,063.0 789,314.0 706,823.0 765,384.0 869,177.2 907,386.1 947,274.6 988,916.7 1,032,389.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 900,430.0 906,831.0 944,405.0 1,051,641.0 1,089,871.0
Account Receivables, % 20.18 21.64 21.1 21.02 20.73
Inventories 693,890.0 743,782.0 959,660.0 1,209,254.0 1,253,493.0 1,127,873.3 1,177,454.4 1,229,215.2 1,283,251.3 1,339,662.9
Inventories, % 15.55 17.75 21.44 24.17 23.84 20.55 20.55 20.55 20.55 20.55
Accounts Payable 527,307.0 541,774.0 601,606.0 644,456.0 589,142.0 683,551.8 713,600.6 744,970.4 777,719.2 811,907.7
Accounts Payable, % 11.82 12.93 13.44 12.88 11.2 12.45 12.45 12.45 12.45 12.45
Capital Expenditure -217,197.0 -188,359.0 -156,062.0 -175,556.0 -175,756.0 -216,250.2 -225,756.6 -235,680.8 -246,041.3 -256,857.2
Capital Expenditure, % -4.87 -4.49 -3.49 -3.51 -3.34 -3.94 -3.94 -3.94 -3.94 -3.94
Tax Rate, % 22.11 22.11 22.11 22.11 22.11 22.11 22.11 22.11 22.11 22.11
EBITAT 204,271.3 171,815.8 183,371.9 192,071.3 294,051.6 243,166.0 253,855.6 265,015.0 276,665.1 288,827.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -869,252.7 154,950.8 40,502.9 -83,621.7 181,341.6 435,178.2 216,197.6 225,701.6 235,623.4 245,981.4
WACC, % 9.13 9.12 9.12 9.12 9.13 9.12 9.12 9.12 9.12 9.12
PV UFCF
SUM PV UFCF 1,079,183.8
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 253,361
Terminal Value 4,137,638
Present Terminal Value 2,674,020
Enterprise Value 3,753,204
Net Debt -370,748
Equity Value 4,123,952
Diluted Shares Outstanding, MM 2,099
Equity Value Per Share 1,964.48

Benefits You Will Enjoy

  • Pre-Filled Financial Model: Leverage Mitsubishi Electric Corporation's (6503T) actual data for accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Instant Calculations: Real-time updates allow you to view results immediately as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Pre-Loaded Data: Mitsubishi Electric Corporation’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Watch Mitsubishi Electric Corporation's intrinsic value recalculate instantly.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and critical metrics.
  • Built for Accuracy: A reliable tool designed for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the ready-to-use Excel file containing Mitsubishi Electric Corporation’s (6503T) financial data.
  • Customize: Tailor your projections, including revenue growth, EBITDA %, and WACC adjustments.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate multiple projections and instantly compare the results.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Opt for Mitsubishi Electric Corporation's (6503T) Calculator?

  • Time Efficient: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
  • Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs make it easy to comprehend the results.
  • Preferred by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Can Benefit from Mitsubishi Electric Corporation (6503T)?

  • Investors: Leverage a high-quality valuation tool to make informed investment choices.
  • Financial Analysts: Streamline your workflow with a ready-to-customize DCF model.
  • Consultants: Effortlessly modify the template for engaging client presentations or detailed reports.
  • Finance Enthusiasts: Enhance your knowledge of valuation methods through practical, real-world scenarios.
  • Educators and Students: Utilize this as an effective resource for learning in finance-focused courses.

What the Template Includes

  • Preloaded 6503T Data: Historical and forecasted financial information, covering revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells enabling adjustments to revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for comprehensive analysis.
  • Key Ratios: Metrics for profitability, leverage, and efficiency to assess 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.