Nissan Motor Co., Ltd. (7201T) DCF Valuation

Nissan Motor Co., Ltd. (7201.T) Valoración de DCF

JP | Consumer Cyclical | Auto - Manufacturers | JPX
Nissan Motor Co., Ltd. (7201T) 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

Nissan Motor Co., Ltd. (7201.T) Bundle

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

TOTAL:

¡Descubra el verdadero valor de Nissan Motor Co., Ltd. (7201T) con nuestra calculadora DCF avanzada! Ajuste los supuestos esenciales, explore varios escenarios y evalúe los efectos de los cambios en la valoración de Nissan, todo convenientemente dentro de una sola plantilla de Excel.


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 9,878,866.0 7,862,572.0 8,424,585.0 10,596,695.0 12,685,716.0 13,708,015.4 14,812,698.4 16,006,404.1 17,296,306.6 18,690,158.0
Revenue Growth, % 0 -20.41 7.15 25.78 19.71 8.06 8.06 8.06 8.06 8.06
EBITDA 305,448.0 406,913.0 544,218.0 712,351.0 1,316,253.0 872,525.7 942,839.7 1,018,819.9 1,100,923.2 1,189,642.9
EBITDA, % 3.09 5.18 6.46 6.72 10.38 6.37 6.37 6.37 6.37 6.37
Depreciation 867,596.0 709,764.0 690,025.0 695,060.0 638,996.0 1,030,744.7 1,113,808.9 1,203,567.1 1,300,558.5 1,405,366.2
Depreciation, % 8.78 9.03 8.19 6.56 5.04 7.52 7.52 7.52 7.52 7.52
EBIT -562,148.0 -302,851.0 -145,807.0 17,291.0 677,257.0 -158,218.9 -170,969.3 -184,747.1 -199,635.3 -215,723.2
EBIT, % -5.69 -3.85 -1.73 0.16317 5.34 -1.15 -1.15 -1.15 -1.15 -1.15
Total Cash 1,642,981.0 2,034,026.0 1,792,692.0 2,014,387.0 2,132,146.0 2,730,563.3 2,950,610.2 3,188,390.0 3,445,331.7 3,722,979.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6,953,228.0 6,551,715.0 6,538,468.0 6,920,019.0 7,899,344.0
Account Receivables, % 70.38 83.33 77.61 65.3 62.27
Inventories 1,340,423.0 1,139,571.0 1,364,481.0 1,703,176.0 2,055,605.0 2,098,297.6 2,267,392.4 2,450,113.9 2,647,560.4 2,860,918.4
Inventories, % 13.57 14.49 16.2 16.07 16.2 15.31 15.31 15.31 15.31 15.31
Accounts Payable 1,333,922.0 1,464,400.0 1,357,576.0 1,865,525.0 2,229,210.0 2,287,033.5 2,471,337.8 2,670,494.7 2,885,700.9 3,118,249.9
Accounts Payable, % 13.5 18.62 16.11 17.6 17.57 16.68 16.68 16.68 16.68 16.68
Capital Expenditure -1,579,069.0 -1,182,305.0 -1,123,886.0 -1,133,502.0 -1,627,778.0 -1,861,283.2 -2,011,277.8 -2,173,359.9 -2,348,503.7 -2,537,761.8
Capital Expenditure, % -15.98 -15.04 -13.34 -10.7 -12.83 -13.58 -13.58 -13.58 -13.58 -13.58
Tax Rate, % 28.8 28.8 28.8 28.8 28.8 28.8 28.8 28.8 28.8 28.8
EBITAT -658,478.6 -400,456.0 -81,794.4 9,534.1 482,207.9 -121,017.6 -130,770.0 -141,308.3 -152,695.8 -165,001.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8,329,680.6 -140,154.0 -834,142.4 -641,204.9 -1,474,643.1 -2,876,630.8 -1,805,965.6 -1,951,502.3 -2,108,767.3 -2,278,705.8
WACC, % 4.73 4.73 3.27 3.24 3.77 3.94 3.94 3.94 3.94 3.94
PV UFCF
SUM PV UFCF -9,860,900.3
Long Term Growth Rate, % 3.30
Free cash flow (T + 1) -2,353,903
Terminal Value -365,021,675
Present Terminal Value -300,817,724
Enterprise Value -310,678,625
Net Debt 5,914,992
Equity Value -316,593,617
Diluted Shares Outstanding, MM 3,862
Equity Value Per Share -81,974.01

What You Will Receive

  • Pre-Filled Financial Model: Nissan's actual data facilitates accurate DCF valuation.
  • Complete Forecast Management: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for versatility, allowing repeated application for in-depth forecasts.

Key Features

  • Comprehensive Historical Data: Access Nissan's financial statements and detailed forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Watch Nissan's intrinsic value update instantly.
  • Intuitive Visualizations: Clear dashboard charts showcase valuation results and essential metrics.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Nissan Motor Co., Ltd.'s (7201T) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly access recalculated results, including Nissan Motor Co., Ltd.'s (7201T) intrinsic value.
  • Step 5: Use the outputs to make informed investment decisions or create comprehensive reports.

Why Choose This Calculator for Nissan Motor Co., Ltd. (7201T)?

  • Accurate Data: Up-to-date Nissan financials provide dependable valuation outcomes.
  • Customizable: Tailor key metrics such as growth rates, WACC, and tax rates to fit your specific forecasts.
  • Time-Saving: Preconfigured calculations save you the hassle of starting from the beginning.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the automotive sector.
  • User-Friendly: Simple layout and guided instructions make it accessible for all users.

Who Can Benefit from This Product?

  • Individual Investors: Make informed choices about purchasing or selling Nissan stock (7201T).
  • Financial Analysts: Enhance valuation procedures with accessible financial models specific to Nissan.
  • Consultants: Provide clients with professional valuation insights regarding Nissan quickly and accurately.
  • Business Owners: Gain an understanding of how major corporations like Nissan are valued to inform your own business strategies.
  • Finance Students: Acquire valuation skills using real-world data and case studies related to Nissan.

Contents of the Template

  • Pre-Filled Data: Features Nissan's historical financial performance and projections.
  • Discounted Cash Flow Model: An interactive DCF valuation model with automatic computations.
  • Weighted Average Cost of Capital (WACC): A specialized sheet for WACC calculations using customized inputs.
  • Key Financial Ratios: Evaluate Nissan's profitability, efficiency, and financial leverage.
  • Customizable Inputs: Easily adjust parameters like revenue growth, margins, and tax rates.
  • Clear Dashboard: Visualizations and tables that summarize essential 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.