|
Sankyo Co., Ltd. (6417.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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Sankyo Co., Ltd. (6417.T) Bundle
Découvrez le véritable potentiel de Sankyo Co., Ltd. (6417T) avec notre calculatrice DCF de qualité professionnelle! Ajustez les hypothèses clés, explorez divers scénarios et évaluez comment les changements affectent l'évaluation de Sankyo Co., Ltd. (6417T) - le tout dans un modèle Excel complet.
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 | 58,129.0 | 84,857.0 | 157,296.0 | 199,099.0 | 191,821.0 | 265,800.1 | 368,310.6 | 510,356.0 | 707,183.8 | 979,921.6 |
| Revenue Growth, % | 0 | 45.98 | 85.37 | 26.58 | -3.66 | 38.57 | 38.57 | 38.57 | 38.57 | 38.57 |
| EBITDA | 8,986.0 | 23,470.0 | 60,371.0 | 75,411.0 | 77,805.0 | 85,021.4 | 117,811.4 | 163,247.5 | 226,206.7 | 313,447.3 |
| EBITDA, % | 15.46 | 27.66 | 38.38 | 37.88 | 40.56 | 31.99 | 31.99 | 31.99 | 31.99 | 31.99 |
| Depreciation | 2,398.0 | 2,113.0 | 1,838.0 | 2,916.0 | 2,800.0 | 5,692.5 | 7,887.9 | 10,930.0 | 15,145.3 | 20,986.3 |
| Depreciation, % | 4.13 | 2.49 | 1.17 | 1.46 | 1.46 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 |
| EBIT | 6,588.0 | 21,357.0 | 58,533.0 | 72,495.0 | 75,005.0 | 79,329.0 | 109,923.6 | 152,317.5 | 211,061.5 | 292,461.0 |
| EBIT, % | 11.33 | 25.17 | 37.21 | 36.41 | 39.1 | 29.85 | 29.85 | 29.85 | 29.85 | 29.85 |
| Total Cash | 223,871.0 | 233,012.0 | 267,609.0 | 205,440.0 | 240,049.0 | 265,800.1 | 368,310.6 | 510,356.0 | 707,183.8 | 979,921.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12,342.0 | 21,899.0 | 37,890.0 | 28,277.0 | 32,261.0 | 54,302.0 | 75,244.5 | 104,263.8 | 144,475.0 | 200,194.3 |
| Account Receivables, % | 21.23 | 25.81 | 24.09 | 14.2 | 16.82 | 20.43 | 20.43 | 20.43 | 20.43 | 20.43 |
| Inventories | 4,268.0 | 7,819.0 | 14,590.0 | 15,768.0 | 19,508.0 | 23,348.8 | 32,353.7 | 44,831.4 | 62,121.4 | 86,079.6 |
| Inventories, % | 7.34 | 9.21 | 9.28 | 7.92 | 10.17 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 |
| Accounts Payable | 3,664.0 | 8,539.0 | 14,301.0 | 7,444.0 | 12,623.0 | 19,019.2 | 26,354.3 | 36,518.3 | 50,602.2 | 70,117.8 |
| Accounts Payable, % | 6.3 | 10.06 | 9.09 | 3.74 | 6.58 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 |
| Capital Expenditure | -1,547.0 | -1,968.0 | -2,690.0 | -2,966.0 | -4,242.0 | -5,524.3 | -7,654.8 | -10,607.1 | -14,697.8 | -20,366.3 |
| Capital Expenditure, % | -2.66 | -2.32 | -1.71 | -1.49 | -2.21 | -2.08 | -2.08 | -2.08 | -2.08 | -2.08 |
| Tax Rate, % | 28.01 | 28.01 | 28.01 | 28.01 | 28.01 | 28.01 | 28.01 | 28.01 | 28.01 | 28.01 |
| EBITAT | 4,901.6 | 15,451.9 | 41,425.1 | 51,803.7 | 53,993.4 | 57,270.6 | 79,358.0 | 109,963.8 | 152,373.3 | 211,138.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7,193.4 | 7,363.9 | 23,573.1 | 53,331.7 | 50,006.4 | 37,953.2 | 56,978.7 | 78,953.6 | 109,403.4 | 151,596.8 |
| WACC, % | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 365,634.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 152,355 | |||||||||
| Terminal Value | 3,436,057 | |||||||||
| Present Terminal Value | 2,700,718 | |||||||||
| Enterprise Value | 3,066,352 | |||||||||
| Net Debt | -180,064 | |||||||||
| Equity Value | 3,246,416 | |||||||||
| Diluted Shares Outstanding, MM | 222 | |||||||||
| Equity Value Per Share | 14,593.60 |
Benefits of Choosing Sankyo Co., Ltd. (6417T)
- Detailed Financial Model: Utilize Sankyo's actual data for accurate DCF valuation.
- Comprehensive Forecast Adjustments: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to see results instantly as adjustments are made.
- Professional-Grade Template: An optimized Excel file crafted for high-quality valuation purposes.
- Adaptable and Sustainable: Designed for versatility, enabling repeated usage for extensive forecasting.
Key Features
- Pre-Loaded Data: Sankyo Co., Ltd.'s (6417T) historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Instant Results: View real-time recalculations of Sankyo Co., Ltd.'s (6417T) intrinsic value.
- Clear Visual Outputs: Dashboard charts effectively present valuation results and essential metrics.
- Built for Accuracy: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled Sankyo Co., Ltd. (6417T) data (historical and projected).
- Step 3: Modify key assumptions (yellow cells) based on your insights.
- Step 4: Observe automatic recalculations for Sankyo Co., Ltd.'s intrinsic value.
- Step 5: Utilize the results for investment decisions or reporting.
Why Choose This Calculator for Sankyo Co., Ltd. (6417T)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
- Customizable Inputs: Easily adjust parameters to fit your specific analysis needs.
- Real-Time Feedback: Instantly observe changes in Sankyo's valuation as you tweak the inputs.
- Preloaded Financials: Comes with Sankyo’s actual financial data for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Sankyo Co., Ltd. (6417T) before making trading decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and validate financial projections.
- Startup Founders: Understand the valuation methods applied to established companies like Sankyo Co., Ltd. (6417T).
- Consultants: Provide clients with comprehensive and professional valuation analyses.
- Students and Educators: Leverage real-life data to practice and teach valuation methodologies.
Contents of the Sankyo Co., Ltd. (6417T) Template
- Detailed DCF Model: An editable template featuring extensive valuation calculations.
- Actual Financial Data: Historical and projected financials for Sankyo Co., Ltd. preloaded for in-depth analysis.
- Adjustable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Comprehensive Financial Statements: Annual and quarterly breakdowns providing deeper insights into financial performance.
- Essential Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Interactive Dashboard with Visual Outputs: Engaging charts and tables 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.