|
Ferrotec Holdings Corporation (6890.T) Valoración de DCF
JP | Technology | Semiconductors | JPX
|
- ✓ 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
Ferrotec Holdings Corporation (6890.T) Bundle
¡Evalúe expertamente las perspectivas financieras de Ferrotec Holdings Corporation (6890T)! Esta calculadora DCF (6890T) viene equipada con datos financieros previamente llenos y ofrece flexibilidad total para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos críticos para alinearse con sus proyecciones.
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 | 81,613.7 | 91,312.6 | 133,821.0 | 210,810.0 | 222,430.0 | 289,982.0 | 378,049.5 | 492,863.0 | 642,545.5 | 837,686.5 |
| Revenue Growth, % | 0 | 11.88 | 46.55 | 57.53 | 5.51 | 30.37 | 30.37 | 30.37 | 30.37 | 30.37 |
| EBITDA | 12,600.7 | 18,821.0 | 30,757.0 | 47,847.0 | 41,535.0 | 58,231.1 | 75,915.9 | 98,971.6 | 129,029.2 | 168,215.4 |
| EBITDA, % | 15.44 | 20.61 | 22.98 | 22.7 | 18.67 | 20.08 | 20.08 | 20.08 | 20.08 | 20.08 |
| Depreciation | 7,743.8 | 9,180.0 | 8,155.0 | 12,803.0 | 16,662.0 | 22,734.5 | 29,638.9 | 38,640.3 | 50,375.3 | 65,674.3 |
| Depreciation, % | 9.49 | 10.05 | 6.09 | 6.07 | 7.49 | 7.84 | 7.84 | 7.84 | 7.84 | 7.84 |
| EBIT | 4,856.9 | 9,641.0 | 22,602.0 | 35,044.0 | 24,873.0 | 35,496.6 | 46,277.0 | 60,331.3 | 78,653.9 | 102,541.1 |
| EBIT, % | 5.95 | 10.56 | 16.89 | 16.62 | 11.18 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 |
| Total Cash | 23,709.1 | 30,202.8 | 52,579.0 | 103,115.0 | 117,254.0 | 117,759.4 | 153,522.9 | 200,147.7 | 260,932.6 | 340,177.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 18,832.3 | 31,558.0 | 41,288.0 | 53,092.0 | 61,628.0 | 81,995.3 | 106,897.2 | 139,361.9 | 181,686.1 | 236,864.2 |
| Account Receivables, % | 23.07 | 34.56 | 30.85 | 25.18 | 27.71 | 28.28 | 28.28 | 28.28 | 28.28 | 28.28 |
| Inventories | 17,269.2 | 17,126.2 | 28,436.0 | 49,177.0 | 56,909.0 | 63,840.8 | 83,229.3 | 108,506.0 | 141,459.3 | 184,420.4 |
| Inventories, % | 21.16 | 18.76 | 21.25 | 23.33 | 25.59 | 22.02 | 22.02 | 22.02 | 22.02 | 22.02 |
| Accounts Payable | 27,691.1 | 28,241.0 | 28,563.0 | 41,464.0 | 42,301.0 | 72,430.6 | 94,427.7 | 123,105.4 | 160,492.5 | 209,234.0 |
| Accounts Payable, % | 33.93 | 30.93 | 21.34 | 19.67 | 19.02 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 |
| Capital Expenditure | -33,919.7 | -14,297.4 | -33,826.0 | -56,977.0 | -75,226.0 | -83,134.1 | -108,382.0 | -141,297.6 | -184,209.6 | -240,154.1 |
| Capital Expenditure, % | -41.56 | -15.66 | -25.28 | -27.03 | -33.82 | -28.67 | -28.67 | -28.67 | -28.67 | -28.67 |
| Tax Rate, % | 42.04 | 42.04 | 42.04 | 42.04 | 42.04 | 42.04 | 42.04 | 42.04 | 42.04 | 42.04 |
| EBITAT | 2,448.5 | 7,071.8 | 17,907.4 | 24,758.6 | 14,416.2 | 23,541.5 | 30,691.1 | 40,011.9 | 52,163.6 | 68,005.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -32,137.8 | -10,078.3 | -28,481.5 | -39,059.4 | -59,578.8 | -34,027.7 | -70,345.2 | -91,709.1 | -119,561.1 | -155,871.8 |
| WACC, % | 6.23 | 6.77 | 6.91 | 6.71 | 6.41 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -375,296.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -158,989 | |||||||||
| Terminal Value | -3,452,596 | |||||||||
| Present Terminal Value | -2,507,607 | |||||||||
| Enterprise Value | -2,882,904 | |||||||||
| Net Debt | 44,043 | |||||||||
| Equity Value | -2,926,947 | |||||||||
| Diluted Shares Outstanding, MM | 52 | |||||||||
| Equity Value Per Share | -56,396.98 |
What You Will Receive
- Customizable Excel Template: An adaptable Excel-based DCF Calculator featuring pre-filled real financial data for Ferrotec Holdings Corporation (6890T).
- Actual Data Insights: Access to historical data and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: See how your inputs directly affect the valuation of Ferrotec Holdings Corporation (6890T).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for ease of understanding and usability, complete with step-by-step guidance.
Key Features
- Customizable Forecast Inputs: Adjust essential factors such as revenue growth, EBITDA margin, and capital expenditures to fit your analysis.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key financial metrics.
- High-Precision Accuracy: Leverages Ferrotec Holdings Corporation's (6890T) real financial data for reliable valuation results.
- Simplified Scenario Analysis: Effortlessly evaluate various assumptions and contrast the resulting outcomes.
- Efficiency Booster: Streamline your workflow by avoiding the complexities of building valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled Ferrotec Holdings Corporation (6890T) data (historical and projected).
- Step 3: Modify key assumptions (highlighted in yellow) based on your analysis.
- Step 4: Observe automatic recalculations for Ferrotec Holdings Corporation's intrinsic value.
- Step 5: Utilize the results to inform investment decisions or for reporting purposes.
Why Choose This Calculator for Ferrotec Holdings Corporation (6890T)?
- All-in-One Solution: Features DCF, WACC, and comprehensive financial ratio analyses within a single platform.
- Flexible Inputs: Manipulate the highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically determines the intrinsic value and Net Present Value for Ferrotec Holdings Corporation.
- Preloaded Information: Historical and projected data provide reliable starting points for analysis.
- High Professional Standards: Perfect for financial analysts, investors, and business consultants focused on Ferrotec Holdings Corporation (6890T).
Who Can Benefit from This Product?
- Individual Investors: Make informed decisions regarding the purchase or sale of Ferrotec Holdings Corporation (6890T) stocks.
- Financial Analysts: Enhance valuation practices with comprehensive financial models tailored for Ferrotec Holdings Corporation (6890T).
- Consultants: Provide clients with accurate and swift valuation insights for Ferrotec Holdings Corporation (6890T).
- Business Owners: Gain a better understanding of how large organizations like Ferrotec Holdings Corporation (6890T) are valued to inform your own business strategies.
- Finance Students: Acquire practical valuation skills using real-world data and case studies related to Ferrotec Holdings Corporation (6890T).
Contents of the Template
- Pre-Filled Data: Contains Ferrotec Holdings Corporation's historical financial statements and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC with user-defined inputs.
- Key Financial Ratios: Evaluate Ferrotec's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Clear Dashboard: Visualizations and tables summarizing critical valuation outcomes.
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.