|
TopCon Corporation (7732.T) Valoración de DCF
JP | Technology | Hardware, Equipment & Parts | 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
Topcon Corporation (7732.T) Bundle
¿Busca evaluar el valor intrínseco de TopCon Corporation? Nuestra calculadora DCF (7732T) integra datos del mundo real con extensas funciones de personalización, lo que le permite refinar sus 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 | 138,916.0 | 137,247.0 | 176,421.0 | 215,625.0 | 216,497.0 | 243,541.5 | 273,964.4 | 308,187.7 | 346,686.2 | 389,993.8 |
| Revenue Growth, % | 0 | -1.2 | 28.54 | 22.22 | 0.40441 | 12.49 | 12.49 | 12.49 | 12.49 | 12.49 |
| EBITDA | 13,576.0 | 15,869.0 | 26,082.0 | 31,510.0 | 21,108.0 | 29,459.9 | 33,140.0 | 37,279.8 | 41,936.7 | 47,175.4 |
| EBITDA, % | 9.77 | 11.56 | 14.78 | 14.61 | 9.75 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 |
| Depreciation | 8,756.0 | 9,274.0 | 9,675.0 | 11,972.0 | 14,286.0 | 14,951.1 | 16,818.8 | 18,919.8 | 21,283.2 | 23,941.9 |
| Depreciation, % | 6.3 | 6.76 | 5.48 | 5.55 | 6.6 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 |
| EBIT | 4,820.0 | 6,595.0 | 16,407.0 | 19,538.0 | 6,822.0 | 14,508.8 | 16,321.2 | 18,360.0 | 20,653.5 | 23,233.5 |
| EBIT, % | 3.47 | 4.81 | 9.3 | 9.06 | 3.15 | 5.96 | 5.96 | 5.96 | 5.96 | 5.96 |
| Total Cash | 16,134.0 | 20,815.0 | 20,124.0 | 17,660.0 | 19,623.0 | 27,004.4 | 30,377.8 | 34,172.5 | 38,441.3 | 43,243.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 38,076.0 | 39,055.0 | 43,632.0 | 45,529.0 | 46,344.0 | 59,968.8 | 67,460.1 | 75,887.1 | 85,366.8 | 96,030.8 |
| Account Receivables, % | 27.41 | 28.46 | 24.73 | 21.11 | 21.41 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 |
| Inventories | 35,761.0 | 32,405.0 | 39,624.0 | 51,508.0 | 57,411.0 | 59,531.0 | 66,967.6 | 75,333.1 | 84,743.6 | 95,329.6 |
| Inventories, % | 25.74 | 23.61 | 22.46 | 23.89 | 26.52 | 24.44 | 24.44 | 24.44 | 24.44 | 24.44 |
| Accounts Payable | 12,981.0 | 12,880.0 | 15,687.0 | 16,389.0 | 15,394.0 | 20,619.2 | 23,194.9 | 26,092.4 | 29,351.9 | 33,018.5 |
| Accounts Payable, % | 9.34 | 9.38 | 8.89 | 7.6 | 7.11 | 8.47 | 8.47 | 8.47 | 8.47 | 8.47 |
| Capital Expenditure | -8,325.0 | -9,915.0 | -7,666.0 | -9,485.0 | -13,666.0 | -13,771.5 | -15,491.9 | -17,427.1 | -19,604.1 | -22,053.0 |
| Capital Expenditure, % | -5.99 | -7.22 | -4.35 | -4.4 | -6.31 | -5.65 | -5.65 | -5.65 | -5.65 | -5.65 |
| Tax Rate, % | -11.11 | -11.11 | -11.11 | -11.11 | -11.11 | -11.11 | -11.11 | -11.11 | -11.11 | -11.11 |
| EBITAT | 1,547.6 | 3,185.5 | 11,986.2 | 14,382.4 | 7,580.0 | 9,491.0 | 10,676.6 | 12,010.3 | 13,510.7 | 15,198.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -58,877.4 | 4,820.5 | 5,006.2 | 3,790.4 | 487.0 | 151.0 | -348.5 | -392.0 | -441.0 | -496.1 |
| WACC, % | 6.76 | 6.9 | 7.11 | 7.11 | 7.33 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,171.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | -511 | |||||||||
| Terminal Value | -12,645 | |||||||||
| Present Terminal Value | -8,999 | |||||||||
| Enterprise Value | -10,170 | |||||||||
| Net Debt | 59,935 | |||||||||
| Equity Value | -70,105 | |||||||||
| Diluted Shares Outstanding, MM | 105 | |||||||||
| Equity Value Per Share | -665.41 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financials for Topcon Corporation (7732T).
- Authentic Data: Historical data along with forward-looking projections (highlighted in the yellow cells).
- Forecasting Flexibility: Modify forecast assumptions such as revenue growth, EBITDA percentage, and WACC.
- Real-Time Calculations: Instantly observe how your inputs affect the valuation of Topcon Corporation (7732T).
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Layout: Organized for clarity and usability, complete with step-by-step guidance.
Highlighted Features of Topcon Corporation (7732T)
- Authentic Financial Insights: Get reliable pre-loaded historical data and forecasts for Topcon Corporation.
- Adjustable Forecast Inputs: Modify the highlighted cells to tailor WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Intuitive charts and summaries to clearly present your valuation findings.
- Designed for Everyone: A straightforward structure suited for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel sheet containing Topcon Corporation’s preloaded financial data.
- 2. Update Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures for [7732T].
- 3. See Results Instantly: The DCF model automatically calculates the intrinsic value and NPV for [7732T].
- 4. Explore Scenarios: Evaluate different forecasts to understand various valuation outcomes for [7732T].
- 5. Present with Assurance: Share professional valuation insights to inform your strategic decisions for [7732T].
Why Choose This Calculator for Topcon Corporation (7732T)?
- Precise Information: Real financial data from Topcon ensures dependable valuation outcomes.
- Flexible Options: Tailor essential parameters such as growth rates, WACC, and tax rates to suit your forecasts.
- Efficiency Boost: Ready-to-use calculations save you the hassle of building from the ground up.
- Professional-Grade Resource: Crafted for investors, analysts, and consultants alike.
- Easy to Use: User-friendly design and clear step-by-step guidance make it accessible for everyone.
Who Can Benefit from This Product?
- Finance Students: Master valuation methods and practice with actual data.
- Academics: Integrate industry-standard models into your teaching or research initiatives.
- Investors: Evaluate your own predictions and scrutinize valuation results for Topcon Corporation (7732T).
- Analysts: Enhance your productivity with a ready-to-use, customizable DCF model.
- Small Business Owners: Understand how major public firms like Topcon Corporation (7732T) are assessed in the market.
Contents of the Template
- Pre-Filled DCF Model: Topcon Corporation’s financial data ready for immediate application.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Topcon Corporation's profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions like growth rates, profit margins, and capital expenditures to suit your analysis.
- Financial Statements: Access annual and quarterly reports for thorough evaluations.
- Interactive Dashboard: Effortlessly visualize essential 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.