SCSK Corporation (9719T) DCF Valuation

SCSK Corporation (9719.T) Valoración de DCF

JP | Technology | Information Technology Services | JPX
SCSK Corporation (9719T) 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

SCSK Corporation (9719.T) Bundle

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

TOTAL:

Diseñada para la precisión, nuestra calculadora DCF (9719T) le permite evaluar la valoración de SCSK Corporation utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros clave para mejorar las 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 387,003.0 396,853.0 414,150.0 445,912.0 480,307.0 507,067.7 535,319.4 565,145.2 596,632.8 629,874.7
Revenue Growth, % 0 2.55 4.36 7.67 7.71 5.57 5.57 5.57 5.57 5.57
EBITDA 57,797.0 65,466.0 67,468.0 73,574.0 80,446.0 82,114.6 86,689.7 91,519.7 96,618.8 102,002.0
EBITDA, % 14.93 16.5 16.29 16.5 16.75 16.19 16.19 16.19 16.19 16.19
Depreciation 16,782.0 18,433.0 19,881.0 20,629.0 21,433.0 23,193.5 24,485.8 25,850.0 27,290.3 28,810.8
Depreciation, % 4.34 4.64 4.8 4.63 4.46 4.57 4.57 4.57 4.57 4.57
EBIT 41,015.0 47,033.0 47,587.0 52,945.0 59,013.0 58,921.1 62,203.9 65,669.7 69,328.5 73,191.2
EBIT, % 10.6 11.85 11.49 11.87 12.29 11.62 11.62 11.62 11.62 11.62
Total Cash 32,371.0 108,988.0 122,333.0 121,624.0 149,370.0 125,489.3 132,481.0 139,862.3 147,654.8 155,881.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 79,120.0 69,855.0 74,259.0 82,909.0 85,512.0
Account Receivables, % 20.44 17.6 17.93 18.59 17.8
Inventories 9,954.0 7,710.0 9,125.0 9,748.0 7,939.0 10,706.4 11,302.9 11,932.6 12,597.5 13,299.4
Inventories, % 2.57 1.94 2.2 2.19 1.65 2.11 2.11 2.11 2.11 2.11
Accounts Payable 32,306.0 29,465.0 32,628.0 34,826.0 36,232.0 39,555.6 41,759.5 44,086.2 46,542.5 49,135.6
Accounts Payable, % 8.35 7.42 7.88 7.81 7.54 7.8 7.8 7.8 7.8 7.8
Capital Expenditure -12,904.0 -17,264.0 -14,084.0 -14,311.0 -9,593.0 -16,522.2 -17,442.8 -18,414.6 -19,440.6 -20,523.7
Capital Expenditure, % -3.33 -4.35 -3.4 -3.21 -2 -3.26 -3.26 -3.26 -3.26 -3.26
Tax Rate, % 29.58 29.58 29.58 29.58 29.58 29.58 29.58 29.58 29.58 29.58
EBITAT 26,837.3 33,776.8 32,965.7 37,027.6 41,555.3 40,876.6 43,154.1 45,558.4 48,096.8 50,776.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -26,052.7 43,613.8 36,106.7 36,270.6 54,007.3 39,936.7 46,585.0 49,180.5 51,920.7 54,813.5
WACC, % 6.59 6.61 6.6 6.6 6.6 6.6 6.6 6.6 6.6 6.6
PV UFCF
SUM PV UFCF 199,082.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 55,910
Terminal Value 1,215,250
Present Terminal Value 882,807
Enterprise Value 1,081,890
Net Debt -70,391
Equity Value 1,152,281
Diluted Shares Outstanding, MM 312
Equity Value Per Share 3,688.18

Exclusive Benefits

  • Authentic SCSK Financial Data: Access comprehensive historical and projected figures for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Real-Time Calculations: Automatically computes intrinsic value and NPV for you.
  • Scenario Testing: Explore various scenarios to assess SCSK’s potential future outcomes.
  • User-Friendly Layout: Designed for both seasoned professionals and beginners alike.

Key Features

  • Real-Life SCSK Data: Pre-filled with SCSK Corporation's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, margins, WACC, tax rates, and capital expenditures to suit your analysis.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Testing: Generate multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Friendly Design: Intuitive, well-structured, and accessible for both professionals and beginners.

Process Overview

  • 1. Access the Template: Download and open the Excel file featuring SCSK Corporation’s (9719T) preloaded data.
  • 2. Adjust Key Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. Instantly Review Results: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand different valuation scenarios.
  • 5. Present with Assurance: Deliver professional valuation insights to inform your strategic decisions.

Why Choose This Calculator for SCSK Corporation (9719T)?

  • User-Friendly Interface: Perfect for both novice users and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to tailor your analysis.
  • Real-Time Valuation: Observe immediate changes in SCSK Corporation's valuation as you modify inputs.
  • Pre-Loaded Financials: Comes equipped with SCSK Corporation's actual financial data for quick assessments.
  • Widely Endorsed: Favored by investors and analysts for making informed investment choices.

Who Can Benefit from This Product?

  • Investors: Evaluate SCSK Corporation’s (9719T) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
  • Startup Founders: Discover valuation practices of established public companies like SCSK Corporation (9719T).
  • Consultants: Create detailed valuation reports for your clients.
  • Students and Educators: Utilize real data to develop and teach valuation methodologies.

Contents of the Template

  • Historical Data: Comprises SCSK Corporation’s past financial performance and baseline forecasts.
  • DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of SCSK Corporation.
  • WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Adjust critical variables such as growth rates, EBITDA percentages, and CAPEX assumptions.
  • Quarterly and Annual Statements: Detailed breakdown of SCSK Corporation’s financials.
  • Interactive Dashboard: Dynamically visualize valuation outcomes and projections.


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.

No products were found matching.