|
Ichigo Inc. (2337.T) Valation DCF
JP | Real Estate | Real Estate - Services | JPX
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Ichigo Inc. (2337.T) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice DCF [2337T] est votre ressource incontournable pour une évaluation précise. Équipé de données réelles Ichigo Inc., vous pouvez ajuster les prévisions et observer instantanément les effets.
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 | 87,360.0 | 61,368.0 | 56,934.0 | 68,093.0 | 82,747.0 | 94,065.7 | 106,932.6 | 121,559.5 | 138,187.2 | 157,089.3 |
| Revenue Growth, % | 0 | -29.75 | -7.23 | 19.6 | 21.52 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 |
| EBITDA | 30,526.0 | 14,587.0 | 15,811.0 | 18,009.0 | 17,917.0 | 25,319.4 | 28,782.8 | 32,719.8 | 37,195.5 | 42,283.3 |
| EBITDA, % | 34.94 | 23.77 | 27.77 | 26.45 | 21.65 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 |
| Depreciation | 63,034.0 | 51,743.0 | 46,914.0 | 55,071.0 | 4,956.0 | 61,281.2 | 69,663.7 | 79,192.7 | 90,025.2 | 102,339.4 |
| Depreciation, % | 72.15 | 84.32 | 82.4 | 80.88 | 5.99 | 65.15 | 65.15 | 65.15 | 65.15 | 65.15 |
| EBIT | -32,508.0 | -37,156.0 | -31,103.0 | -37,062.0 | 12,961.0 | -35,961.8 | -40,880.9 | -46,472.9 | -52,829.7 | -60,056.1 |
| EBIT, % | -37.21 | -60.55 | -54.63 | -54.43 | 15.66 | -38.23 | -38.23 | -38.23 | -38.23 | -38.23 |
| Total Cash | 41,969.0 | 51,422.0 | 49,005.0 | 40,583.0 | 46,917.0 | 62,874.7 | 71,475.1 | 81,251.9 | 92,366.1 | 105,000.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,528.0 | 3,129.0 | 5,057.0 | 5,171.0 | 3,385.0 | 5,803.6 | 6,597.5 | 7,500.0 | 8,525.9 | 9,692.1 |
| Account Receivables, % | 5.18 | 5.1 | 8.88 | 7.59 | 4.09 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 |
| Inventories | 68,290.0 | 64,109.0 | 68,666.0 | 79,151.0 | 103,721.0 | 89,958.9 | 102,264.1 | 116,252.4 | 132,154.2 | 150,231.1 |
| Inventories, % | 78.17 | 104.47 | 120.61 | 116.24 | 125.35 | 95.63 | 95.63 | 95.63 | 95.63 | 95.63 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -11,806.0 | -17,915.0 | -5,993.0 | -10,540.0 | -8,203.0 | -14,791.9 | -16,815.2 | -19,115.3 | -21,730.0 | -24,702.4 |
| Capital Expenditure, % | -13.51 | -29.19 | -10.53 | -15.48 | -9.91 | -15.73 | -15.73 | -15.73 | -15.73 | -15.73 |
| Tax Rate, % | 32.59 | 32.59 | 32.59 | 32.59 | 32.59 | 32.59 | 32.59 | 32.59 | 32.59 | 32.59 |
| EBITAT | -16,113.5 | -24,544.4 | -20,982.8 | -24,498.8 | 8,736.9 | -22,771.0 | -25,885.7 | -29,426.5 | -33,451.7 | -38,027.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -37,703.5 | 14,863.6 | 13,453.2 | 9,433.2 | -17,294.1 | 35,061.8 | 13,863.7 | 15,760.1 | 17,915.8 | 20,366.5 |
| WACC, % | 3.9 | 4.29 | 4.32 | 4.29 | 4.32 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 92,061.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 20,774 | |||||||||
| Terminal Value | 932,978 | |||||||||
| Present Terminal Value | 758,540 | |||||||||
| Enterprise Value | 850,602 | |||||||||
| Net Debt | 185,876 | |||||||||
| Equity Value | 664,726 | |||||||||
| Diluted Shares Outstanding, MM | 450 | |||||||||
| Equity Value Per Share | 1,476.18 |
What You Will Receive
- Genuine Ichigo Data: Comprehensive financials – from revenue to EBIT – derived from actual and projected figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to assess the effects of changes on Ichigo’s fair value.
- Dynamic Excel Template: Designed for quick adjustments, scenario analysis, and in-depth forecasts.
- Efficient and Precise: Avoid starting from scratch while ensuring accuracy and flexibility.
Key Features of Ichigo Inc. (2337T)
- Customizable Performance Metrics: Adjust essential variables such as revenue growth, EBITDA percentage, and capital investment.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages real financial data from Ichigo Inc. for reliable valuation results.
- Seamless Scenario Analysis: Effortlessly evaluate various assumptions and analyze their effects.
- Efficiency-Enhancing Tool: Remove the hassle of creating intricate valuation models from the ground up.
How It Operates
- Step 1: Download the pre-made Excel template featuring Ichigo Inc. (2337T) data.
- Step 2: Review the filled-in sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: See immediate recalculated results, including the intrinsic value of Ichigo Inc. (2337T).
- Step 5: Make well-informed investment decisions or create reports using the generated outputs.
Why Opt for Ichigo Inc. ([2337T]) Calculator?
- All-in-One Solution: Offers DCF, WACC, and a variety of financial ratio analyses in a single platform.
- Flexible Parameters: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes Ichigo Inc.'s intrinsic value and Net Present Value.
- Data Ready: Comes with historical and projected data to provide reliable starting points.
- Industry Standard: Perfect for financial analysts, investors, and business consultants.
Who Should Utilize Ichigo Inc. (2337T)?
- Financial Analysts: Create comprehensive and trustworthy valuation models for investment assessments.
- Corporate Strategy Teams: Evaluate valuation scenarios to inform strategic decision-making.
- Investment Advisors: Offer clients precise valuation insights for Ichigo Inc. (2337T) stock.
- Students and Academics: Apply real-world data to enhance learning in financial modeling.
- Market Enthusiasts: Gain insights into the market valuation of companies like Ichigo Inc. (2337T).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Ichigo Inc. (2337T), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC) featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements for Ichigo Inc. (2337T) to facilitate thorough analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specific to Ichigo Inc. (2337T).
- Dashboard and Charts: A visual overview of valuation outputs and underlying assumptions to simplify result analysis.
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.