Shizuoka Financial Group,Inc. (5831T) DCF Valuation

Shizuoka Financial Group, inc. (5831.T) Évaluation DCF

JP | Financial Services | Banks - Regional | JPX
Shizuoka Financial Group,Inc. (5831T) 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

Shizuoka Financial Group,Inc. (5831.T) Bundle

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

TOTAL:

Rationalisez votre analyse et améliorez la précision avec notre (5831T) Calculator DCF! Équipée des données réelles de Shizuoka Financial Group, Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et valoriser le groupe financier Shizuoka comme un investisseur chevronné.


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 216,335.0 218,569.0 233,085.0 208,068.0 229,811.0 234,057.3 238,382.1 242,786.8 247,272.9 251,841.9
Revenue Growth, % 0 1.03 6.64 -10.73 10.45 1.85 1.85 1.85 1.85 1.85
EBITDA 66,448.0 74,102.0 78,261.0 91,285.0 94,719.0 85,797.7 87,383.0 88,997.6 90,642.1 92,316.9
EBITDA, % 30.72 33.9 33.58 43.87 41.22 36.66 36.66 36.66 36.66 36.66
Depreciation 11,852.0 13,411.0 19,460.0 17,965.0 15,229.0 16,489.0 16,793.6 17,103.9 17,420.0 17,741.9
Depreciation, % 5.48 6.14 8.35 8.63 6.63 7.04 7.04 7.04 7.04 7.04
EBIT 54,596.0 60,691.0 58,801.0 73,320.0 79,490.0 69,308.7 70,589.4 71,893.7 73,222.1 74,575.1
EBIT, % 25.24 27.77 25.23 35.24 34.59 29.61 29.61 29.61 29.61 29.61
Total Cash -1,163,840.0 -2,021,439.0 -2,234,644.0 1,747,165.0 1,562,796.0 -46,811.5 -47,676.4 -48,557.4 -49,454.6 -50,368.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
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 -14,742.0 -16,852.0 -14,040.0 -12,765.0 -12,077.0 -14,950.8 -15,227.1 -15,508.4 -15,795.0 -16,086.8
Capital Expenditure, % -6.81 -7.71 -6.02 -6.14 -5.26 -6.39 -6.39 -6.39 -6.39 -6.39
Tax Rate, % 27.34 27.34 27.34 27.34 27.34 27.34 27.34 27.34 27.34 27.34
EBITAT 38,703.0 43,639.0 41,635.0 52,397.0 57,760.0 49,587.2 50,503.4 51,436.6 52,387.0 53,355.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 35,813.0 40,198.0 47,055.0 57,597.0 60,912.0 51,125.3 52,070.0 53,032.1 54,012.0 55,010.0
WACC, % 3.44 3.47 3.44 3.46 3.5 3.46 3.46 3.46 3.46 3.46
PV UFCF
SUM PV UFCF 239,486.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 56,110
Terminal Value 3,839,546
Present Terminal Value 3,238,834
Enterprise Value 3,478,321
Net Debt -1,562,796
Equity Value 5,041,117
Diluted Shares Outstanding, MM 555
Equity Value Per Share 9,089.82

What You Will Receive

  • Authentic 5831T Financial Data: Pre-loaded with Shizuoka Financial Group's historical and projected figures for accurate analysis.
  • Fully Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
  • Instant Calculations: Witness the intrinsic value of Shizuoka Financial Group update in real-time as you make changes.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Interface: Straightforward layout and clear guidance suitable for users of all experience levels.

Key Features

  • Real-Time SFH Data: Pre-filled with Shizuoka Financial Group, Inc.'s historical financial performance and future projections.
  • Completely Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax assumptions, and capital spending.
  • Adaptive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
  • Intuitive Interface: Easy-to-navigate and designed for both experienced professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file for Shizuoka Financial Group, Inc. (5831T).
  2. Step 2: Examine the pre-filled financial data and projections for Shizuoka Financial Group, Inc. (5831T).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refreshing in real-time as you modify the assumptions.
  5. Step 5: Evaluate the results and utilize the findings for your investment strategies.

Why Choose the Shizuoka Financial Group Calculator?

  • Precision: Utilizes authentic Shizuoka Financial Group (5831T) data for reliable results.
  • Versatility: Allows users to easily adjust and experiment with various inputs.
  • Efficiency: Eliminate the need to create a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and functionality expected by financial executives.
  • Accessible: Intuitive design ensures usability for individuals at all experience levels in financial modeling.

Who Can Benefit from This Product?

  • Finance Students: Master valuation techniques and apply them to real-world data.
  • Researchers: Integrate industry-standard models into your academic studies or research projects.
  • Investors: Validate your investment strategies and assess valuation results for Shizuoka Financial Group, Inc. (5831T).
  • Financial Analysts: Enhance your efficiency with a customizable DCF model that’s ready to use.
  • Entrepreneurs: Understand the analytical approaches used for evaluating large public companies like Shizuoka Financial Group, Inc. (5831T).

Contents of the Template

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Shizuoka Financial Group, Inc. (5831T)’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for evaluating profitability, efficiency, and leverage.
  • Dashboard with Visual Outputs: Charts and tables designed for clear and actionable 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.