Nichias Corporation (5393T) DCF Valuation

Nichias Corporation (5393.T) Évaluation DCF

JP | Industrials | Conglomerates | JPX
Nichias Corporation (5393T) 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

Nichias Corporation (5393.T) Bundle

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

TOTAL:

Gardez un aperçu de l'analyse de l'évaluation de votre Nichias Corporation (5393T) avec notre calculatrice DCF de pointe! Équipé de données en temps réel pour (5393T), ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses, permettant des calculs précis de la valeur intrinsèque de Nichias Corporation.


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 208,876.0 196,371.0 216,236.0 238,116.0 249,391.0 261,226.4 273,623.5 286,608.9 300,210.6 314,457.8
Revenue Growth, % 0 -5.99 10.12 10.12 4.74 4.75 4.75 4.75 4.75 4.75
EBITDA 27,477.0 24,239.0 37,444.0 38,440.0 46,107.0 40,461.7 42,381.9 44,393.2 46,500.0 48,706.8
EBITDA, % 13.15 12.34 17.32 16.14 18.49 15.49 15.49 15.49 15.49 15.49
Depreciation 6,274.0 6,536.0 6,616.0 7,454.0 7,593.0 8,132.9 8,518.8 8,923.1 9,346.6 9,790.2
Depreciation, % 3 3.33 3.06 3.13 3.04 3.11 3.11 3.11 3.11 3.11
EBIT 21,203.0 17,703.0 30,828.0 30,986.0 38,514.0 32,328.8 33,863.1 35,470.1 37,153.4 38,916.6
EBIT, % 10.15 9.02 14.26 13.01 15.44 12.38 12.38 12.38 12.38 12.38
Total Cash 34,320.0 39,799.0 54,597.0 59,433.0 56,376.0 57,214.9 59,930.1 62,774.2 65,753.3 68,873.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 55,832.0 58,948.0 64,360.0 69,367.0 75,447.0
Account Receivables, % 26.73 30.02 29.76 29.13 30.25
Inventories 32,873.0 33,666.0 36,719.0 43,591.0 49,907.0 46,070.6 48,256.9 50,547.1 52,945.9 55,458.6
Inventories, % 15.74 17.14 16.98 18.31 20.01 17.64 17.64 17.64 17.64 17.64
Accounts Payable 24,099.0 24,071.0 28,589.0 29,854.0 31,339.0 32,455.0 33,995.2 35,608.5 37,298.4 39,068.5
Accounts Payable, % 11.54 12.26 13.22 12.54 12.57 12.42 12.42 12.42 12.42 12.42
Capital Expenditure -9,838.0 -8,298.0 -9,601.0 -8,629.0 -12,840.0 -11,571.3 -12,120.5 -12,695.7 -13,298.2 -13,929.3
Capital Expenditure, % -4.71 -4.23 -4.44 -3.62 -5.15 -4.43 -4.43 -4.43 -4.43 -4.43
Tax Rate, % 29.7 29.7 29.7 29.7 29.7 29.7 29.7 29.7 29.7 29.7
EBITAT 14,789.8 10,819.5 22,141.0 21,511.9 27,074.9 22,139.7 23,190.4 24,291.0 25,443.7 26,651.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -53,380.2 5,120.5 15,209.0 9,722.9 10,916.9 22,876.7 15,325.2 16,052.5 16,814.3 17,612.3
WACC, % 6.89 6.86 6.89 6.89 6.89 6.88 6.88 6.88 6.88 6.88
PV UFCF
SUM PV UFCF 73,475.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 17,700
Terminal Value 277,306
Present Terminal Value 198,800
Enterprise Value 272,276
Net Debt -33,609
Equity Value 305,885
Diluted Shares Outstanding, MM 66
Equity Value Per Share 4,612.95

What You Will Receive

  • Ready-to-Use Financial Model: Leverage Nichias Corporation's actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other critical variables.
  • Real-Time Calculations: Automatic updates provide immediate insights as you adjust parameters.
  • Professional-Grade Template: A polished Excel file specifically crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.

Key Features

  • 🔍 Real-Life NICH Financials: Pre-filled historical and projected data for Nichias Corporation (5393T).
  • ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Integrated formulas that compute Nichias’ intrinsic value utilizing the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Nichias’ valuation immediately after adjustments.
  • Scenario Analysis: Evaluate and contrast outcomes for different financial assumptions side-by-side.

How It Functions

  1. Step 1: Download the Excel file.
  2. Step 2: Examine the pre-filled Nichias Corporation (5393T) data (both historical and projected).
  3. Step 3: Modify the key assumptions (highlighted in yellow) according to your insights.
  4. Step 4: Observe the automatic updates for Nichias Corporation's (5393T) intrinsic value.
  5. Step 5: Utilize the results for your investment strategies or reporting needs.

Why Choose the Nichias Corporation (5393T) Calculator?

  • Precision: Utilizes genuine Nichias financial data to ensure accuracy.
  • Customizability: Built for users to easily test and adjust inputs as needed.
  • Efficiency: Eliminate the complexities of creating a DCF model from scratch.
  • Expert-Level: Crafted with the precision and usability expected by CFOs.
  • Intuitive: Simple and accessible, even for those new to financial modeling.

Who Can Benefit from This Product?

  • Institutional Investors: Develop comprehensive and accurate valuation models for portfolio assessment related to Nichias Corporation (5393T).
  • Corporate Finance Departments: Evaluate valuation scenarios to shape strategic decisions within the organization.
  • Consultants and Financial Advisors: Deliver precise valuation insights for clients interested in Nichias Corporation (5393T).
  • Students and Educators: Utilize real-market data to enhance learning and practice in financial modeling.
  • Industry Enthusiasts: Gain insights into how companies like Nichias Corporation (5393T) are valued in the marketplace.

Contents of the Template

  • Historical Data: Contains Nichias Corporation’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Comprehensive templates for estimating the intrinsic value of Nichias Corporation (5393T).
  • WACC Sheet: Pre-calculated metrics for the Weighted Average Cost of Capital.
  • Editable Inputs: Customize key drivers such as growth rates, EBITDA percentages, and CAPEX estimates.
  • Quarterly and Annual Statements: An in-depth analysis of Nichias Corporation's financials.
  • Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.


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.