|
Pigeon Corporation (7956.T) Valoración de DCF
JP | Consumer Defensive | Household & Personal Products | 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
Pigeon Corporation (7956.T) Bundle
¡Mejore sus opciones de inversión con la calculadora DCF de Pigeon Corporation (7956T)! Utilice datos financieros auténticos, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estas alteraciones afectan el valor intrínseco de Pigeon Corporation (7956T).
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 | 109,099.7 | 99,371.0 | 93,080.0 | 94,921.0 | 94,461.0 | 91,212.8 | 88,076.2 | 85,047.5 | 82,123.0 | 79,299.0 |
| Revenue Growth, % | 0 | -8.92 | -6.33 | 1.98 | -0.48461 | -3.44 | -3.44 | -3.44 | -3.44 | -3.44 |
| EBITDA | 22,735.7 | 19,288.0 | 17,498.0 | 17,143.0 | 16,333.0 | 17,220.8 | 16,628.7 | 16,056.9 | 15,504.7 | 14,971.5 |
| EBITDA, % | 20.84 | 19.41 | 18.8 | 18.06 | 17.29 | 18.88 | 18.88 | 18.88 | 18.88 | 18.88 |
| Depreciation | 4,109.5 | 3,972.0 | 4,161.0 | 4,947.0 | 5,079.0 | 4,163.4 | 4,020.3 | 3,882.0 | 3,748.5 | 3,619.6 |
| Depreciation, % | 3.77 | 4 | 4.47 | 5.21 | 5.38 | 4.56 | 4.56 | 4.56 | 4.56 | 4.56 |
| EBIT | 18,626.2 | 15,316.0 | 13,337.0 | 12,196.0 | 11,254.0 | 13,057.4 | 12,608.4 | 12,174.8 | 11,756.2 | 11,351.9 |
| EBIT, % | 17.07 | 15.41 | 14.33 | 12.85 | 11.91 | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 |
| Total Cash | 32,416.0 | 37,163.0 | 35,218.0 | 34,283.0 | 34,357.0 | 32,368.8 | 31,255.7 | 30,181.0 | 29,143.1 | 28,141.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 16,372.0 | 14,907.0 | 16,059.0 | 15,749.0 | 14,167.0 | 14,384.3 | 13,889.6 | 13,412.0 | 12,950.8 | 12,505.5 |
| Account Receivables, % | 15.01 | 15 | 17.25 | 16.59 | 15 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 |
| Inventories | 11,210.0 | 11,374.0 | 12,705.0 | 15,317.0 | 13,533.0 | 12,009.7 | 11,596.8 | 11,198.0 | 10,812.9 | 10,441.1 |
| Inventories, % | 10.28 | 11.45 | 13.65 | 16.14 | 14.33 | 13.17 | 13.17 | 13.17 | 13.17 | 13.17 |
| Accounts Payable | 4,900.0 | 4,757.0 | 4,087.0 | 5,066.0 | 5,008.0 | 4,434.4 | 4,281.9 | 4,134.7 | 3,992.5 | 3,855.2 |
| Accounts Payable, % | 4.49 | 4.79 | 4.39 | 5.34 | 5.3 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 |
| Capital Expenditure | -4,019.0 | -3,823.0 | -5,893.0 | -5,564.0 | -5,650.0 | -4,689.3 | -4,528.0 | -4,372.3 | -4,222.0 | -4,076.8 |
| Capital Expenditure, % | -3.68 | -3.85 | -6.33 | -5.86 | -5.98 | -5.14 | -5.14 | -5.14 | -5.14 | -5.14 |
| Tax Rate, % | 33.45 | 33.45 | 33.45 | 33.45 | 33.45 | 33.45 | 33.45 | 33.45 | 33.45 | 33.45 |
| EBITAT | 12,565.9 | 10,293.5 | 8,659.0 | 7,962.7 | 7,489.6 | 8,655.4 | 8,357.8 | 8,070.4 | 7,792.8 | 7,524.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -10,025.6 | 11,600.5 | 3,774.0 | 6,022.7 | 10,226.6 | 8,861.9 | 8,605.1 | 8,309.2 | 8,023.5 | 7,747.6 |
| WACC, % | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 36,134.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7,903 | |||||||||
| Terminal Value | 267,119 | |||||||||
| Present Terminal Value | 209,709 | |||||||||
| Enterprise Value | 245,844 | |||||||||
| Net Debt | -32,457 | |||||||||
| Equity Value | 278,301 | |||||||||
| Diluted Shares Outstanding, MM | 120 | |||||||||
| Equity Value Per Share | 2,326.60 |
What You Will Receive
- Authentic Pigeon Corporation (7956T) Financials: Access a comprehensive collection of historical and projected data for precise valuation.
- Customizable Inputs: Adjust parameters such as WACC, tax rates, revenue growth, and capital expenditures to suit your analysis.
- Automated Calculations: Dynamic computation of intrinsic value and NPV at your fingertips.
- Scenario Analysis: Evaluate various scenarios to forecast Pigeon Corporation’s future performance.
- User-Friendly and Professional Design: Designed for industry experts while being easy for newcomers to navigate.
Key Features
- 🔍 Real-Life Pigeon Corporation Financials: Pre-filled historical and projected data for Pigeon Corporation (7956T).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute Pigeon’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Pigeon’s valuation immediately after making adjustments.
- Scenario Analysis: Experiment with and compare various financial assumptions side-by-side.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Pigeon Corporation's preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Experiment with Scenarios: Analyze different valuation outcomes by comparing multiple forecasts.
- 5. Present with Confidence: Deliver professional valuation insights to bolster your decision-making.
Why Choose This Calculator for Pigeon Corporation (7956T)?
- User-Friendly Design: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your specific analysis.
- Real-Time Updates: Observe immediate changes in Pigeon Corporation's valuation as you modify inputs.
- Preloaded Data: Comes equipped with Pigeon Corporation's actual financial information for instant analysis.
- Professional Endorsement: Favored by analysts and investors for making well-informed decisions.
Who Can Benefit from Pigeon Corporation (7956T)?
- Finance Students: Master valuation techniques and apply them with real-world data specific to Pigeon Corporation (7956T).
- Academics: Integrate industry-standard models into your coursework or research focused on Pigeon Corporation (7956T).
- Investors: Validate your investment assumptions and analyze the valuation results for Pigeon Corporation (7956T).
- Analysts: Enhance your productivity with a customizable DCF model tailored for Pigeon Corporation (7956T).
- Small Business Owners: Learn how large public companies like Pigeon Corporation (7956T) are evaluated in the market.
Contents of the Template
- Pre-Filled Data: Features Pigeon Corporation's historical financials and projected forecasts.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculation functionalities.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using tailored inputs.
- Key Financial Ratios: Evaluate the profitability, efficiency, and leverage of Pigeon Corporation.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual charts and tables summarizing essential valuation findings.
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.