|
Japan Post Insurance Co., Ltd. (7181.T) Valoración de DCF
JP | Financial Services | Insurance - Life | 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
Japan Post Insurance Co., Ltd. (7181.T) Bundle
¡Obtenga información sobre su análisis de valoración de Japan Post Insurance Co., Ltd. (7181T) con nuestra sofisticada calculadora DCF! Esta plantilla de Excel viene precargada con datos reales (7181T), lo que le permite ajustar los pronósticos y los supuestos para calcular con precisión el valor intrínseco de Japan Post Insurance Co., Ltd.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,240,042.0 | 3,757,082.0 | 3,483,891.0 | 3,101,016.0 | 2,715,763.0 | 2,430,097.8 | 2,174,481.1 | 1,945,752.2 | 1,741,082.8 | 1,557,942.1 |
| Revenue Growth, % | 0 | -11.39 | -7.27 | -10.99 | -12.42 | -10.52 | -10.52 | -10.52 | -10.52 | -10.52 |
| EBITDA | 276,240.0 | 295,239.0 | 277,496.0 | 181,962.0 | 167,457.0 | 167,056.0 | 149,483.7 | 133,759.9 | 119,690.0 | 107,100.0 |
| EBITDA, % | 6.52 | 7.86 | 7.97 | 5.87 | 6.17 | 6.87 | 6.87 | 6.87 | 6.87 | 6.87 |
| Depreciation | 57,496.0 | 59,387.0 | 54,562.0 | 39,490.0 | 41,217.0 | 35,450.1 | 31,721.2 | 28,384.5 | 25,398.8 | 22,727.1 |
| Depreciation, % | 1.36 | 1.58 | 1.57 | 1.27 | 1.52 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 |
| EBIT | 218,744.0 | 235,852.0 | 222,934.0 | 142,472.0 | 126,240.0 | 131,605.9 | 117,762.6 | 105,375.4 | 94,291.2 | 84,372.9 |
| EBIT, % | 5.16 | 6.28 | 6.4 | 4.59 | 4.65 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 |
| Total Cash | 1,410,298.0 | 1,335,014.0 | 1,270,762.0 | 1,436,524.0 | 1,157,322.0 | 943,895.4 | 844,609.1 | 755,766.5 | 676,269.1 | 605,133.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 6,595.0 | 6,394.0 | 6,256.0 | 6,297.0 | 6,001.0 | 4,516.7 | 4,041.6 | 3,616.5 | 3,236.1 | 2,895.7 |
| Accounts Payable, % | 0.15554 | 0.17019 | 0.17957 | 0.20306 | 0.22097 | 0.18587 | 0.18587 | 0.18587 | 0.18587 | 0.18587 |
| Capital Expenditure | -46,658.0 | -32,325.0 | -29,656.0 | -32,241.0 | -86,529.0 | -34,205.5 | -30,607.5 | -27,388.0 | -24,507.1 | -21,929.2 |
| Capital Expenditure, % | -1.1 | -0.86038 | -0.85123 | -1.04 | -3.19 | -1.41 | -1.41 | -1.41 | -1.41 | -1.41 |
| Tax Rate, % | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 |
| EBITAT | 152,173.6 | 167,749.5 | 159,749.5 | 100,902.3 | 90,643.2 | 93,433.5 | 83,605.4 | 74,811.2 | 66,941.9 | 59,900.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 169,606.6 | 194,610.5 | 184,517.5 | 108,192.3 | 45,035.2 | 93,193.8 | 84,244.0 | 75,382.5 | 67,453.2 | 60,358.0 |
| WACC, % | 5.09 | 5.11 | 5.11 | 5.1 | 5.11 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 332,184.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 61,565 | |||||||||
| Terminal Value | 1,983,232 | |||||||||
| Present Terminal Value | 1,546,221 | |||||||||
| Enterprise Value | 1,878,405 | |||||||||
| Net Debt | -757,322 | |||||||||
| Equity Value | 2,635,727 | |||||||||
| Diluted Shares Outstanding, MM | 383 | |||||||||
| Equity Value Per Share | 6,886.34 |
Benefits You Will Receive
- Pre-Filled Financial Model: Utilize Japan Post Insurance’s actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Automatic updates allow you to see results instantly as you make adjustments.
- Professional-Grade Template: An elegant Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for flexibility, enabling repeated application for in-depth forecasts.
Key Features
- Advanced DCF Calculator: Offers comprehensive unlevered and levered DCF valuation models tailored for Japan Post Insurance Co., Ltd. (7181T).
- WACC Calculator: Features a pre-made Weighted Average Cost of Capital sheet with adjustable parameters to suit your needs.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates for precise projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Japan Post Insurance Co., Ltd. (7181T).
- Dashboard and Visualizations: Convenient charts and graphs provide a clear overview of essential valuation metrics for streamlined analysis.
How It Operates
- Download: Obtain the pre-prepared Excel file containing Japan Post Insurance Co., Ltd.'s (7181T) financial data.
- Customize: Modify projections, including premium growth, operating profit margin, and discount rate.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and compare results immediately.
- Make Decisions: Utilize the valuation outcomes to inform your investment approach.
Why Choose Japan Post Insurance Co., Ltd. (7181T) Calculator?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Japan Post Insurance’s valuation as you modify inputs.
- Pre-Loaded Data: Comes with Japan Post Insurance’s actual financial statistics for swift assessments.
- Industry Trusted: Utilized by investors and analysts for making well-informed choices.
Who Can Benefit from Japan Post Insurance Co., Ltd. (7181T)?
- Investors: Empower your investment choices with a robust valuation tool tailored for the insurance sector.
- Financial Analysts: Streamline your analysis process with a customizable DCF model specifically designed for insurance companies.
- Consultants: Easily modify the template for impactful presentations or reports for your clients in the insurance industry.
- Finance Enthusiasts: Enhance your knowledge of valuation methodologies through practical, real-world scenarios related to insurance.
- Educators and Students: Utilize it as a hands-on learning resource in finance and insurance courses.
What the Template Includes
- Pre-Filled DCF Model: Japan Post Insurance Co., Ltd.’s financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Japan Post Insurance Co., Ltd.'s profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your scenarios.
- Financial Statements: Annual and quarterly reports for thorough analysis.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and 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.