|
Valoración DCF del Grupo Financiero Sumitomo Mitsui, Inc. (SMFG) |
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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Sumitomo Mitsui Financial Group, Inc. (SMFG) Bundle
¡Descubra el verdadero potencial de Sumitomo Mitsui Financial Group, Inc. (SMFG) con nuestra calculadora DCF avanzada! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los cambios afectan la valoración de Sumitomo Mitsui Financial Group, Inc. (SMFG), todo dentro de una plantilla de Excel integral.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21,437.9 | 23,175.0 | 25,628.6 | 30,014.6 | 35,339.0 | 40,069.4 | 45,433.0 | 51,514.6 | 58,410.3 | 66,229.0 |
| Revenue Growth, % | 0 | 8.1 | 10.59 | 17.11 | 17.74 | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 |
| EBITDA | 6,089.2 | 7,931.3 | 9,250.7 | 13,272.7 | 13,409.8 | 14,496.3 | 16,436.7 | 18,636.9 | 21,131.6 | 23,960.3 |
| EBITDA, % | 28.4 | 34.22 | 36.1 | 44.22 | 37.95 | 36.18 | 36.18 | 36.18 | 36.18 | 36.18 |
| Depreciation | 1,538.0 | 1,637.8 | 1,813.9 | 1,984.1 | 1,900.9 | 2,669.3 | 3,026.7 | 3,431.8 | 3,891.2 | 4,412.0 |
| Depreciation, % | 7.17 | 7.07 | 7.08 | 6.61 | 5.38 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 |
| EBIT | 4,551.2 | 6,293.5 | 7,436.8 | 11,288.5 | 11,508.9 | 11,826.9 | 13,410.1 | 15,205.1 | 17,240.5 | 19,548.3 |
| EBIT, % | 21.23 | 27.16 | 29.02 | 37.61 | 32.57 | 29.52 | 29.52 | 29.52 | 29.52 | 29.52 |
| Total Cash | 471,591.3 | 488,759.1 | 495,665.4 | 798,464.6 | 702,557.9 | 40,069.4 | 45,433.0 | 51,514.6 | 58,410.3 | 66,229.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 1,405.8 | 1,565.3 | 730.3 | 828.1 | 938.9 | 1,064.6 | 1,207.1 |
| Account Receivables, % | 0 | 0 | 0 | 4.68 | 4.43 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| Inventories | -626,297.8 | -875,350.9 | -820,569.4 | .0 | .0 | -24,041.6 | -27,259.8 | -30,908.8 | -35,046.2 | -39,737.4 |
| Inventories, % | -2921.45 | -3777.14 | -3201.77 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 15,715.1 | .0 | .0 | .0 | .0 | 5,874.6 | 6,660.9 | 7,552.6 | 8,563.5 | 9,709.8 |
| Accounts Payable, % | 73.31 | 0 | 0 | 0 | 0 | 14.66 | 14.66 | 14.66 | 14.66 | 14.66 |
| Capital Expenditure | -2,198.3 | -1,951.1 | -2,025.2 | -2,653.1 | -2,484.4 | -3,401.5 | -3,856.8 | -4,373.1 | -4,958.4 | -5,622.2 |
| Capital Expenditure, % | -10.25 | -8.42 | -7.9 | -8.84 | -7.03 | -8.49 | -8.49 | -8.49 | -8.49 | -8.49 |
| Tax Rate, % | 30.7 | 30.7 | 30.7 | 30.7 | 30.7 | 30.7 | 30.7 | 30.7 | 30.7 | 30.7 |
| EBITAT | 3,471.8 | 4,784.0 | 5,455.7 | 8,097.9 | 7,975.2 | 8,673.7 | 9,834.7 | 11,151.2 | 12,643.9 | 14,336.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 644,824.4 | 237,808.7 | -49,537.0 | -814,546.3 | 7,232.3 | 38,692.7 | 12,911.4 | 14,639.7 | 16,599.3 | 18,821.3 |
| WACC, % | 5.8 | 5.78 | 5.6 | 5.49 | 5.33 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 88,327.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 19,198 | |||||||||
| Terminal Value | 532,892 | |||||||||
| Present Terminal Value | 405,758 | |||||||||
| Enterprise Value | 494,085 | |||||||||
| Net Debt | -117,076 | |||||||||
| Equity Value | 611,161 | |||||||||
| Diluted Shares Outstanding, MM | 3,907 | |||||||||
| Equity Value Per Share | 156.41 |
What You Will Get
- Comprehensive SMFG Financials: Access historical and projected data for precise valuation.
- Customizable Variables: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Simulations: Analyze various scenarios to assess SMFG's future performance.
- User-Friendly Interface: Designed for finance professionals but easy to navigate for newcomers.
Key Features
- Accurate SMFG Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear charts and summaries to help visualize your valuation outcomes.
- Designed for All Levels: An intuitive layout tailored for investors, CFOs, and financial consultants.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Sumitomo Mitsui Financial Group, Inc. (SMFG) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Sumitomo Mitsui Financial Group, Inc. (SMFG)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Sumitomo Mitsui Financial Group, Inc. (SMFG)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
- Real-Time Valuation: Observe immediate updates to SMFG’s valuation as you change inputs.
- Preloaded Data: Comes with SMFG’s actual financial metrics for efficient evaluation.
- Preferred by Experts: Utilized by investors and analysts for making strategic decisions.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for analyzing SMFG's performance.
- Corporate Finance Professionals: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Financial Consultants and Advisors: Deliver precise valuation insights for clients interested in SMFG ([Symbol]).
- Students and Educators: Utilize real-time financial data to enhance learning and teaching in financial modeling.
- Finance Enthusiasts: Gain insights into how financial institutions like SMFG ([Symbol]) are valued in the marketplace.
What the Template Contains
- Pre-Filled Data: Includes Sumitomo Mitsui Financial Group, Inc.'s (SMFG) historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate SMFG's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing 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.