|
Mitsui Fudosan Logistics Park Inc. (3471.T) Évaluation DCF |
- ✓ 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
Mitsui Fudosan Logistics Park Inc. (3471.T) Bundle
Explorez les perspectives financières de Mitsui Fudosan Logistics Park Inc. (3471T) avec notre calculatrice DCF conviviale! Entrez vos hypothèses concernant la croissance, les marges bénéficiaires et les dépenses pour calculer la valeur intrinsèque de Mitsui Fudosan Logistics Park Inc. (3471T) et informer vos décisions d'investissement.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17,407.3 | 20,110.6 | 22,438.9 | 24,258.9 | 24,834.2 | 27,167.9 | 29,721.0 | 32,514.0 | 35,569.5 | 38,912.1 |
| Revenue Growth, % | 0 | 15.53 | 11.58 | 8.11 | 2.37 | 9.4 | 9.4 | 9.4 | 9.4 | 9.4 |
| EBITDA | 12,127.6 | 13,512.8 | 14,832.0 | 15,915.5 | 16,192.2 | 18,135.7 | 19,839.9 | 21,704.4 | 23,744.0 | 25,975.3 |
| EBITDA, % | 69.67 | 67.19 | 66.1 | 65.61 | 65.2 | 66.75 | 66.75 | 66.75 | 66.75 | 66.75 |
| Depreciation | 4,498.3 | 5,174.2 | 5,723.1 | 6,405.8 | 6,513.4 | 7,047.9 | 7,710.2 | 8,434.7 | 9,227.4 | 10,094.5 |
| Depreciation, % | 25.84 | 25.73 | 25.51 | 26.41 | 26.23 | 25.94 | 25.94 | 25.94 | 25.94 | 25.94 |
| EBIT | 7,629.2 | 8,338.6 | 9,108.9 | 9,509.7 | 9,678.8 | 11,087.8 | 12,129.8 | 13,269.7 | 14,516.7 | 15,880.8 |
| EBIT, % | 43.83 | 41.46 | 40.59 | 39.2 | 38.97 | 40.81 | 40.81 | 40.81 | 40.81 | 40.81 |
| Total Cash | 6,629.6 | 7,580.2 | 629.0 | 381.0 | 887.0 | 4,549.2 | 4,976.7 | 5,444.4 | 5,956.0 | 6,515.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 600.7 | 2,125.0 | 194.0 | .0 | 379.0 | 891.6 | 975.3 | 1,067.0 | 1,167.3 | 1,277.0 |
| Account Receivables, % | 3.45 | 10.57 | 0.86457 | 0 | 1.53 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 246.4 | 364.2 | 1,722.0 | 604.6 | 2,166.0 | 1,201.7 | 1,314.6 | 1,438.1 | 1,573.3 | 1,721.1 |
| Accounts Payable, % | 1.42 | 1.81 | 7.67 | 2.49 | 8.72 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 |
| Capital Expenditure | -93,334.9 | -45,478.9 | -16,893.0 | -41,794.6 | -260.0 | -20,448.3 | -22,369.9 | -24,472.1 | -26,771.8 | -29,287.7 |
| Capital Expenditure, % | -536.18 | -226.14 | -75.28 | -172.29 | -1.05 | -75.27 | -75.27 | -75.27 | -75.27 | -75.27 |
| Tax Rate, % | 0.01723242 | 0.01723242 | 0.01723242 | 0.01723242 | 0.01723242 | 0.01723242 | 0.01723242 | 0.01723242 | 0.01723242 | 0.01723242 |
| EBITAT | 7,627.5 | 8,336.5 | 9,107.0 | 9,507.5 | 9,677.1 | 11,085.4 | 12,127.1 | 13,266.8 | 14,513.5 | 15,877.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -81,563.4 | -33,374.7 | 1,225.9 | -26,804.7 | 17,112.9 | -3,792.0 | -2,503.5 | -2,738.7 | -2,996.1 | -3,277.7 |
| WACC, % | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13,237.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3,343 | |||||||||
| Terminal Value | -107,085 | |||||||||
| Present Terminal Value | -83,418 | |||||||||
| Enterprise Value | -96,655 | |||||||||
| Net Debt | 158,813 | |||||||||
| Equity Value | -255,468 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -129,384.13 |
Benefits You Will Receive
- Comprehensive Financial Model: Utilize Mitsui Fudosan Logistics Park Inc.'s (3471T) actual data for accurate DCF valuation.
- Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other critical factors to fit your analysis.
- Real-Time Calculations: Enjoy automatic updates that reflect changes instantly, allowing for immediate insights.
- Professional-Grade Template: Access a polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasting.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation frameworks tailored for Mitsui Fudosan Logistics Park Inc. (3471T).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital tool with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Mitsui Fudosan Logistics Park Inc. (3471T).
- Interactive Dashboard and Charts: Visual representations of key valuation indicators facilitate straightforward analysis.
How It Functions
- Step 1: Download the Excel file for Mitsui Fudosan Logistics Park Inc. (3471T).
- Step 2: Examine the pre-filled financial data and forecasts specific to the company.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates in the highlighted cells.
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the results and leverage the insights for your investment strategies.
Why Opt for This Calculator?
- Precise Data: Authentic Mitsui Fudosan Logistics Park Inc. financials guarantee trustworthy valuation outcomes.
- Flexible: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Efficient: Built-in calculations save you from starting from the ground up.
- High-Quality Tool: Crafted for investors, analysts, and consultants.
- User-Friendly: Easy-to-navigate design and comprehensive instructions make it suitable for all users.
Who Should Consider Using This Product?
- Investors: Evaluate Mitsui Fudosan Logistics Park Inc. (3471T)'s valuation prior to making investment decisions.
- CFOs and Financial Analysts: Enhance efficiency in valuation processes and validate financial forecasts.
- Startup Founders: Gain insights into how established companies like Mitsui Fudosan Logistics Park Inc. (3471T) determine their market value.
- Consultants: Create comprehensive valuation reports to present to clients.
- Students and Educators: Utilize real-life data to practice and instruct on valuation methods.
Contents of the Template
- Preloaded 3471T Data: Historical and forecasted financial metrics, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: High-quality templates for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted fields for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial statements for comprehensive analysis.
- Key Ratios: Ratios on profitability, leverage, and efficiency for performance assessment.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.