Nihon Kohden Corporation (6849T) DCF Valuation

Nihon Kohden Corporation (6849.T) Valoración de DCF

JP | Healthcare | Medical - Devices | JPX
Nihon Kohden Corporation (6849T) 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

Nihon Kohden Corporation (6849.T) Bundle

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

TOTAL:

¿Busca determinar el valor intrínseco de Nihon Kohden Corporation? Nuestra calculadora DCF (6849T) integra datos del mundo real con extensas características de personalización, lo que le permite ajustar los pronósticos y mejorar sus estrategias 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 185,007.0 199,727.0 205,129.0 206,603.0 221,986.0 232,433.4 243,372.6 254,826.5 266,819.6 279,377.0
Revenue Growth, % 0 7.96 2.7 0.71857 7.45 4.71 4.71 4.71 4.71 4.71
EBITDA 19,249.0 31,639.0 34,483.0 24,912.0 23,445.0 30,530.3 31,967.2 33,471.7 35,047.0 36,696.4
EBITDA, % 10.4 15.84 16.81 12.06 10.56 13.14 13.14 13.14 13.14 13.14
Depreciation 3,745.0 4,543.0 3,490.0 3,791.0 3,853.0 4,449.2 4,658.6 4,877.8 5,107.4 5,347.7
Depreciation, % 2.02 2.27 1.7 1.83 1.74 1.91 1.91 1.91 1.91 1.91
EBIT 15,504.0 27,096.0 30,993.0 21,121.0 19,592.0 26,081.1 27,308.6 28,593.9 29,939.6 31,348.6
EBIT, % 8.38 13.57 15.11 10.22 8.83 11.22 11.22 11.22 11.22 11.22
Total Cash 35,967.0 44,609.0 60,925.0 44,459.0 50,432.0 53,791.7 56,323.4 58,974.1 61,749.7 64,655.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 60,643.0 68,387.0 58,173.0 64,825.0 71,247.0
Account Receivables, % 32.78 34.24 28.36 31.38 32.1
Inventories 29,248.0 38,885.0 48,366.0 58,788.0 57,786.0 52,689.2 55,168.9 57,765.3 60,484.0 63,330.6
Inventories, % 15.81 19.47 23.58 28.45 26.03 22.67 22.67 22.67 22.67 22.67
Accounts Payable 23,755.0 24,412.0 24,045.0 22,940.0 20,143.0 26,479.8 27,726.0 29,030.9 30,397.2 31,827.8
Accounts Payable, % 12.84 12.22 11.72 11.1 9.07 11.39 11.39 11.39 11.39 11.39
Capital Expenditure -3,591.0 -3,384.0 -2,934.0 -8,256.0 -4,786.0 -5,214.7 -5,460.2 -5,717.1 -5,986.2 -6,267.9
Capital Expenditure, % -1.94 -1.69 -1.43 -4 -2.16 -2.24 -2.24 -2.24 -2.24 -2.24
Tax Rate, % 42.03 42.03 42.03 42.03 42.03 42.03 42.03 42.03 42.03 42.03
EBITAT 10,928.2 18,196.0 21,198.4 14,621.3 11,358.0 17,382.4 18,200.5 19,057.0 19,953.9 20,893.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -55,053.8 2,631.0 22,120.4 -8,022.7 2,208.0 25,453.3 12,690.0 13,287.2 13,912.6 14,567.3
WACC, % 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97 4.97
PV UFCF
SUM PV UFCF 70,142.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 14,859
Terminal Value 500,309
Present Terminal Value 392,568
Enterprise Value 462,710
Net Debt -35,478
Equity Value 498,188
Diluted Shares Outstanding, MM 168
Equity Value Per Share 2,961.81

Benefits You Will Receive

  • Genuine Nihon Kohden Financials: Access historical and projected data for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Evaluation: Analyze various scenarios to assess the future performance of Nihon Kohden Corporation (6849T).
  • User-Friendly Design: Designed for industry experts while remaining approachable for newcomers.

Key Features

  • Real-Time Nihon Kohden Data: Equipped with the company's historical financial performance and future projections.
  • Comprehensive Customization: Modify inputs such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Framework: Automatic recalculation of Net Present Value (NPV) and intrinsic value based on user-defined parameters.
  • Scenario Analysis: Develop multiple forecast scenarios to evaluate various valuation possibilities.
  • Intuitive User Interface: Designed for ease of use, catering to both industry veterans and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Nihon Kohden Corporation's (6849T) preloaded data.
  • 2. Adjust Assumptions: Modify key variables such as growth rates, WACC, and capital expenditures relevant to Nihon Kohden Corporation (6849T).
  • 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation scenarios for Nihon Kohden Corporation (6849T).
  • 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making for Nihon Kohden Corporation (6849T).

Why Opt for Nihon Kohden's Solutions?

  • Time Efficiency: Eliminate the hassle of starting from scratch – our tools are ready to implement.
  • Enhanced Precision: Dependable data and methodologies minimize valuation errors.
  • Completely Customizable: Adapt the model to suit your specific assumptions and forecasts.
  • User-Friendly: Intuitive visuals and outputs make results straightforward to understand.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.

Who Can Benefit from Nihon Kohden Corporation (6849T) Products?

  • Healthcare Professionals: Enhance patient care with advanced medical technologies and devices.
  • Biomedical Engineers: Leverage innovative solutions for designing and improving medical equipment.
  • Clinical Researchers: Utilize cutting-edge tools for accurate data collection and analysis in studies.
  • Healthcare Institutions: Streamline operations and improve patient outcomes with integrated systems.
  • Students and Educators: Explore the latest advancements in medical technology as part of your learning experience.

Contents of the Template

  • Detailed DCF Model: An editable template featuring thorough valuation calculations.
  • Historical and Projected Data: Nihon Kohden Corporation’s (6849T) financials preloaded for comprehensive analysis.
  • Adjustable Variables: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Comprehensive Financial Statements: Annual and quarterly breakdowns for enhanced insights.
  • Essential Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
  • Visual Dashboard: Charts and tables to present clear, actionable results.


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.