CyberAgent, Inc. (4751T) DCF Valuation

CyberAgent, Inc. (4751.T) Évaluation DCF

JP | Communication Services | Advertising Agencies | JPX
CyberAgent, Inc. (4751T) DCF Valuation
  • 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

CyberAgent, Inc. (4751.T) Bundle

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

TOTAL:

Vous cherchez à évaluer la valeur intrinsèque de CyberAgent, Inc.? Notre (4751T) Calculator DCF intègre des données réelles avec des fonctionnalités de personnalisation approfondies, vous permettant d'affiner vos projections et d'améliorer vos choix 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 478,566.0 666,460.0 710,575.0 720,207.0 802,996.0 920,899.6 1,056,115.0 1,211,184.1 1,389,021.8 1,592,971.4
Revenue Growth, % 0 39.26 6.62 1.36 11.5 14.68 14.68 14.68 14.68 14.68
EBITDA 37,117.0 111,037.0 71,897.0 31,116.0 41,506.0 81,083.5 92,988.9 106,642.5 122,300.7 140,258.1
EBITDA, % 7.76 16.66 10.12 4.32 5.17 8.8 8.8 8.8 8.8 8.8
Depreciation 8,901.0 10,298.0 9,045.0 8,452.0 10,436.0 13,171.1 15,105.0 17,322.9 19,866.4 22,783.3
Depreciation, % 1.86 1.55 1.27 1.17 1.3 1.43 1.43 1.43 1.43 1.43
EBIT 28,216.0 100,739.0 62,852.0 22,664.0 31,070.0 67,912.4 77,883.9 89,319.6 102,434.4 117,474.8
EBIT, % 5.9 15.12 8.85 3.15 3.87 7.37 7.37 7.37 7.37 7.37
Total Cash 126,464.0 200,420.0 182,364.0 218,613.0 228,247.0 259,584.7 297,699.5 341,410.6 391,539.8 449,029.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 58,457.0 75,170.0 72,335.0 101,917.0 84,898.0
Account Receivables, % 12.22 11.28 10.18 14.15 10.57
Inventories 2,078.0 3,226.0 4,262.0 8,977.0 11,594.0 7,750.9 8,889.0 10,194.2 11,691.0 13,407.6
Inventories, % 0.43421 0.48405 0.5998 1.25 1.44 0.84167 0.84167 0.84167 0.84167 0.84167
Accounts Payable 42,966.0 56,055.0 59,212.0 71,597.0 74,235.0 82,711.2 94,855.7 108,783.3 124,755.9 143,073.8
Accounts Payable, % 8.98 8.41 8.33 9.94 9.24 8.98 8.98 8.98 8.98 8.98
Capital Expenditure -14,034.0 -12,466.0 -26,090.0 -25,575.0 -6,679.0 -23,680.9 -27,158.0 -31,145.6 -35,718.7 -40,963.2
Capital Expenditure, % -2.93 -1.87 -3.67 -3.55 -0.83176 -2.57 -2.57 -2.57 -2.57 -2.57
Tax Rate, % 47.29 47.29 47.29 47.29 47.29 47.29 47.29 47.29 47.29 47.29
EBITAT 14,264.1 66,682.3 39,446.9 5,363.2 16,376.1 34,754.7 39,857.7 45,710.0 52,421.6 60,118.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8,437.9 59,742.3 27,357.9 -33,671.8 37,173.1 13,905.6 23,018.7 26,398.5 30,274.6 34,719.8
WACC, % 5.69 5.78 5.76 5.53 5.7 5.69 5.69 5.69 5.69 5.69
PV UFCF
SUM PV UFCF 106,699.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 34,893
Terminal Value 671,729
Present Terminal Value 509,249
Enterprise Value 615,949
Net Debt -103,264
Equity Value 719,213
Diluted Shares Outstanding, MM 548
Equity Value Per Share 1,312.92

Your Benefits

  • Comprehensive Financial Model: Leverage CyberAgent, Inc.’s actual data for accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other crucial factors.
  • Real-Time Calculations: Enjoy automatic updates that reflect changes instantly.
  • Professional-Grade Template: A polished Excel file specifically crafted for valuation purposes.
  • Customizable and Repeatable: Designed for adaptability, making it easy to conduct detailed forecasts multiple times.

Key Features

  • Pre-Loaded Data: CyberAgent, Inc.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: View CyberAgent, Inc.'s intrinsic value recalculated in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review the pre-filled CyberAgent, Inc. (4751T) data, including historical and projected figures.
  3. Step 3: Modify the key assumptions (highlighted in yellow) based on your analysis.
  4. Step 4: Observe the automatic recalculations for CyberAgent, Inc.'s intrinsic value.
  5. Step 5: Utilize the results for your investment decisions or reporting needs.

Why Choose This Calculator for CyberAgent, Inc. (4751T)?

  • Accurate Data: Access up-to-date financial information for CyberAgent ensures dependable valuation outcomes.
  • Customizable: Tailor critical parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the effort of building from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants specialized in CyberAgent.
  • User-Friendly: An intuitive design and clear step-by-step guidelines make it accessible for all users.

Who Should Use This Product?

  • Investors: Assess CyberAgent, Inc.'s (4751T) valuation prior to executing stock transactions.
  • CFOs and Financial Analysts: Enhance valuation procedures and evaluate financial forecasts.
  • Startup Founders: Discover how leading companies like CyberAgent, Inc. (4751T) are valued in the market.
  • Consultants: Provide comprehensive valuation reports for your clientele.
  • Students and Educators: Utilize real-world data for practicing and teaching valuation methodologies.

Contents of the Template

  • Operating and Balance Sheet Data: Pre-filled historical data and forecasts for CyberAgent, Inc. (4751T), including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), encompassing parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that present intrinsic value along with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios specific to CyberAgent, Inc. (4751T).
  • Dashboard and Charts: A visual overview of valuation outputs and underlying assumptions for easy 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.