|
Yodogawa Steel Works, Ltd. (5451.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
Yodogawa Steel Works, Ltd. (5451.T) Bundle
Évaluez Yodogawa Steel Works, les perspectives financières de Ltd. comme un expert! Ce (5451T) Calculator DCF fournit des données financières pré-remplies et une pleine flexibilité pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses critiques pour s'aligner sur vos prévisions.
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 | 154,066.0 | 150,358.0 | 201,655.0 | 220,314.0 | 203,957.0 | 221,057.9 | 239,592.7 | 259,681.6 | 281,454.8 | 305,053.6 |
| Revenue Growth, % | 0 | -2.41 | 34.12 | 9.25 | -7.42 | 8.38 | 8.38 | 8.38 | 8.38 | 8.38 |
| EBITDA | 9,278.0 | 11,565.0 | 18,504.0 | 17,708.0 | 16,819.0 | 17,319.3 | 18,771.5 | 20,345.4 | 22,051.3 | 23,900.2 |
| EBITDA, % | 6.02 | 7.69 | 9.18 | 8.04 | 8.25 | 7.83 | 7.83 | 7.83 | 7.83 | 7.83 |
| Depreciation | 3,788.0 | 3,684.0 | 4,154.0 | 5,042.0 | 4,801.0 | 5,133.5 | 5,564.0 | 6,030.5 | 6,536.1 | 7,084.1 |
| Depreciation, % | 2.46 | 2.45 | 2.06 | 2.29 | 2.35 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| EBIT | 5,490.0 | 7,881.0 | 14,350.0 | 12,666.0 | 12,018.0 | 12,185.8 | 13,207.5 | 14,314.9 | 15,515.2 | 16,816.1 |
| EBIT, % | 3.56 | 5.24 | 7.12 | 5.75 | 5.89 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 |
| Total Cash | 41,302.0 | 48,856.0 | 33,992.0 | 44,396.0 | 60,817.0 | 55,762.9 | 60,438.4 | 65,505.9 | 70,998.3 | 76,951.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 38,986.0 | 44,087.0 | 56,973.0 | 53,823.0 | 50,120.0 | 58,307.5 | 63,196.3 | 68,495.0 | 74,238.1 | 80,462.6 |
| Account Receivables, % | 25.3 | 29.32 | 28.25 | 24.43 | 24.57 | 26.38 | 26.38 | 26.38 | 26.38 | 26.38 |
| Inventories | 31,767.0 | 26,088.0 | 46,327.0 | 49,685.0 | 43,281.0 | 46,296.4 | 50,178.2 | 54,385.4 | 58,945.4 | 63,887.8 |
| Inventories, % | 20.62 | 17.35 | 22.97 | 22.55 | 21.22 | 20.94 | 20.94 | 20.94 | 20.94 | 20.94 |
| Accounts Payable | 10,582.0 | 13,744.0 | 20,676.0 | 17,881.0 | 16,878.0 | 18,858.0 | 20,439.1 | 22,152.9 | 24,010.3 | 26,023.5 |
| Accounts Payable, % | 6.87 | 9.14 | 10.25 | 8.12 | 8.28 | 8.53 | 8.53 | 8.53 | 8.53 | 8.53 |
| Capital Expenditure | -3,005.0 | -6,976.0 | -8,245.0 | -6,408.0 | -4,100.0 | -6,895.9 | -7,474.1 | -8,100.8 | -8,780.0 | -9,516.2 |
| Capital Expenditure, % | -1.95 | -4.64 | -4.09 | -2.91 | -2.01 | -3.12 | -3.12 | -3.12 | -3.12 | -3.12 |
| Tax Rate, % | 44.87 | 44.87 | 44.87 | 44.87 | 44.87 | 44.87 | 44.87 | 44.87 | 44.87 | 44.87 |
| EBITAT | 3,850.1 | 5,093.6 | 8,218.6 | 7,954.6 | 6,626.1 | 7,554.5 | 8,187.9 | 8,874.4 | 9,618.5 | 10,425.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -55,537.9 | 5,541.6 | -22,065.4 | 3,585.6 | 16,431.1 | -3,430.8 | -911.7 | -988.1 | -1,071.0 | -1,160.8 |
| WACC, % | 6.19 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6,567.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1,184 | |||||||||
| Terminal Value | -28,311 | |||||||||
| Present Terminal Value | -20,975 | |||||||||
| Enterprise Value | -27,543 | |||||||||
| Net Debt | -56,130 | |||||||||
| Equity Value | 28,587 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 987.13 |
Benefits You Will Enjoy
- Pre-Filled Financial Model: Yodogawa Steel Works' actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instantaneous Calculations: Real-time updates allow you to view results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Custom-designed for versatility, enabling multiple uses for in-depth forecasts.
Key Features
- Customizable Financial Inputs: Adjust essential factors such as production capacity, operational efficiency, and investment strategies.
- Instant DCF Valuation: Provides immediate calculations of intrinsic value, net present value (NPV), and other essential metrics.
- High-Precision Results: Leverages Yodogawa Steel Works' (5451T) actual financial data for accurate valuation outputs.
- Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze their impacts.
- Efficiency Booster: Removes the hassle of developing intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Yodogawa Steel Works, Ltd.'s (5451T) preloaded financial data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. See Immediate Results: The DCF model automatically calculates intrinsic value and NPV based on your adjustments.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand the impact on valuation outcomes.
- 5. Present with Confidence: Deliver professional valuation insights to inform your strategic decisions.
Why Opt for This Calculator?
- Precision: Leverages authentic Yodogawa Steel Works financials to ensure data integrity.
- Versatility: Tailored for users to easily experiment with and adjust inputs.
- Efficiency: Eliminate the complexities of creating a DCF model from the ground up.
- Expert-Level: Crafted with the precision and usability expected by CFOs.
- Intuitive: Simple to navigate, even for those new to financial modeling.
Who Would Benefit from This Product?
- Investors: Precisely assess the fair value of Yodogawa Steel Works, Ltd. (5451T) prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Seamlessly customize the template for client valuation reports.
- Entrepreneurs: Acquire valuable insights into financial modeling practices employed by leading corporations.
- Educators: Employ it as a resource for teaching various valuation methodologies.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Yodogawa Steel Works, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring essential 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 annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios specifically for Yodogawa Steel Works.
- Dashboard and Charts: Visual summaries of valuation outputs and assumptions, allowing for easy analysis of results.
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.