Nidec Corporation (6594T) DCF Valuation

NIDEC Corporation (6594.T) Évaluation DCF

JP | Industrials | Industrial - Machinery | JPX
Nidec Corporation (6594T) 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

Nidec Corporation (6594.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 calculatrice DCF NIDEC Corporation (6594T)! En utilisant des données réelles de NIDEC Corporation et des hypothèses personnalisables, cet outil vous permet de prévoir, évaluer et valoriser NIDEC Corporation (6594T) 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 1,534,800.0 1,618,064.0 1,918,174.0 2,242,824.0 2,347,159.0 2,614,438.5 2,912,154.0 3,243,771.5 3,613,151.5 4,024,594.1
Revenue Growth, % 0 5.43 18.55 16.92 4.65 11.39 11.39 11.39 11.39 11.39
EBITDA 203,932.0 256,652.0 282,078.0 209,445.0 363,233.0 359,058.1 399,945.4 445,488.6 496,218.0 552,724.1
EBITDA, % 13.29 15.86 14.71 9.34 15.48 13.73 13.73 13.73 13.73 13.73
Depreciation 87,808.0 96,802.0 104,932.0 119,522.0 131,590.0 146,981.5 163,718.8 182,362.0 203,128.2 226,259.2
Depreciation, % 5.72 5.98 5.47 5.33 5.61 5.62 5.62 5.62 5.62 5.62
EBIT 116,124.0 159,850.0 177,146.0 89,923.0 231,643.0 212,076.7 236,226.6 263,126.6 293,089.7 326,464.9
EBIT, % 7.57 9.88 9.24 4.01 9.87 8.11 8.11 8.11 8.11 8.11
Total Cash 207,899.0 230,080.0 204,483.0 189,909.0 217,005.0 293,540.1 326,966.6 364,199.4 405,672.1 451,867.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 362,080.0 402,382.0 572,123.0 .0 672,655.0
Account Receivables, % 23.59 24.87 29.83 0 28.66
Inventories 278,185.0 296,631.0 457,372.0 519,348.0 556,775.0 560,425.7 624,243.4 695,328.2 774,507.8 862,703.8
Inventories, % 18.13 18.33 23.84 23.16 23.72 21.44 21.44 21.44 21.44 21.44
Accounts Payable 238,209.0 297,884.0 432,063.0 493,980.0 527,952.0 527,976.8 588,099.5 655,068.5 729,663.5 812,752.9
Accounts Payable, % 15.52 18.41 22.52 22.02 22.49 20.19 20.19 20.19 20.19 20.19
Capital Expenditure -143,538.0 -99,926.0 -115,221.0 -153,738.0 -128,440.0 -177,057.6 -197,219.8 -219,677.9 -244,693.4 -272,557.6
Capital Expenditure, % -9.35 -6.18 -6.01 -6.85 -5.47 -6.77 -6.77 -6.77 -6.77 -6.77
Tax Rate, % 38.21 38.21 38.21 38.21 38.21 38.21 38.21 38.21 38.21 38.21
EBITAT 63,487.2 127,456.4 141,669.2 27,576.5 143,136.0 130,146.5 144,966.8 161,474.7 179,862.4 200,344.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -394,298.8 125,259.4 -64,922.8 565,424.5 -529,824.0 209,901.7 44,092.8 49,113.8 54,706.6 60,936.3
WACC, % 7.27 7.44 7.44 7.11 7.32 7.32 7.32 7.32 7.32 7.32
PV UFCF
SUM PV UFCF 357,666.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 63,069
Terminal Value 1,652,331
Present Terminal Value 1,160,793
Enterprise Value 1,518,460
Net Debt 383,894
Equity Value 1,134,566
Diluted Shares Outstanding, MM 1,149
Equity Value Per Share 987.27

What You Will Receive

  • Authentic Nidec Financial Data: Pre-filled with Nidec’s historical and projected figures for accurate analysis.
  • Customizable Template: Easily adjust crucial inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Nidec’s intrinsic value recalibrate automatically with your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants in search of precise DCF insights.
  • Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.

Key Features

  • Customizable Forecast Inputs: Adjust essential variables such as revenue growth, EBITDA %, and capital expenditure predictions.
  • Instant DCF Valuation: Quickly calculates intrinsic value, NPV, and other key outputs.
  • Precision-Driven Accuracy: Leverages Nidec Corporation's (6594T) actual financial data for more realistic valuation results.
  • Simplified Scenario Analysis: Effortlessly test various assumptions and evaluate the resulting outcomes.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Operates

  1. Step 1: Download the Excel template.
  2. Step 2: Examine the pre-filled Nidec Corporation (6594T) data (both historical and forecasted).
  3. Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
  4. Step 4: Observe automatic recalculations reflecting Nidec Corporation’s (6594T) intrinsic value.
  5. Step 5: Utilize the results for investment strategies or reporting purposes.

Why Choose This Calculator for Nidec Corporation (6594T)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio assessments in a single tool.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Nidec's intrinsic value and Net Present Value.
  • Preloaded Information: Comes with historical and projected data for reliable calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Nidec Corporation.

Who Can Benefit from Nidec Corporation (6594T)?

  • Investors: Gain insights and make informed decisions with a robust valuation tool tailored for Nidec Corporation (6594T).
  • Financial Analysts: Enhance efficiency with a customizable DCF model specifically designed for evaluating Nidec Corporation (6594T).
  • Consultants: Seamlessly modify the template for impactful client presentations or comprehensive reports on Nidec Corporation (6594T).
  • Finance Enthusiasts: Expand your knowledge of valuation methods by exploring real-world applications related to Nidec Corporation (6594T).
  • Educators and Students: Utilize this tool as a hands-on resource in finance classes focused on companies like Nidec Corporation (6594T).

Contents of the Template

  • Preloaded Nidec Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade spreadsheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
  • Key Ratios: Profitability, leverage, and efficiency metrics to assess performance.
  • Dashboard and Charts: Visual representations of valuation outcomes and underlying assumptions.


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.