|
Fujitsu Limited (6702.T) Évaluation DCF
JP | Technology | Information Technology Services | JPX
|
- ✓ 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
Fujitsu Limited (6702.T) Bundle
Améliorez votre stratégie d'investissement avec la calculatrice DCF Fujitsu Limited (6702T)! Explorez les données financières authentiques de Fujitsu, ajustez les prévisions et les dépenses de croissance et observez les effets immédiats de ces changements sur la valeur intrinsèque de Fujitsu Limited (6702T).
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 | 3,857,797.0 | 3,589,702.0 | 3,586,839.0 | 3,713,767.0 | 3,756,059.0 | 3,733,976.3 | 3,712,023.5 | 3,690,199.7 | 3,668,504.3 | 3,646,936.4 |
| Revenue Growth, % | 0 | -6.95 | -0.07975592 | 3.54 | 1.14 | -0.58792 | -0.58792 | -0.58792 | -0.58792 | -0.58792 |
| EBITDA | 420,605.0 | 454,248.0 | 413,147.0 | 457,575.0 | 359,583.0 | 425,447.8 | 422,946.5 | 420,459.9 | 417,987.9 | 415,530.5 |
| EBITDA, % | 10.9 | 12.65 | 11.52 | 12.32 | 9.57 | 11.39 | 11.39 | 11.39 | 11.39 | 11.39 |
| Depreciation | 187,010.0 | 173,724.0 | 182,471.0 | 179,228.0 | 185,564.0 | 183,269.3 | 182,191.8 | 181,120.7 | 180,055.8 | 178,997.2 |
| Depreciation, % | 4.85 | 4.84 | 5.09 | 4.83 | 4.94 | 4.91 | 4.91 | 4.91 | 4.91 | 4.91 |
| EBIT | 233,595.0 | 280,524.0 | 230,676.0 | 278,347.0 | 174,019.0 | 242,178.5 | 240,754.6 | 239,339.2 | 237,932.1 | 236,533.2 |
| EBIT, % | 6.06 | 7.81 | 6.43 | 7.5 | 4.63 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 |
| Total Cash | 451,857.0 | 481,832.0 | 484,020.0 | 355,901.0 | 342,139.0 | 428,078.4 | 425,561.6 | 423,059.7 | 420,572.4 | 418,099.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 973,798.0 | 961,871.0 | 878,473.0 | 927,849.0 | 928,727.0 | 942,749.3 | 937,206.7 | 931,696.7 | 926,219.0 | 920,773.6 |
| Account Receivables, % | 25.24 | 26.8 | 24.49 | 24.98 | 24.73 | 25.25 | 25.25 | 25.25 | 25.25 | 25.25 |
| Inventories | 238,070.0 | 237,013.0 | 309,829.0 | 337,008.0 | 298,804.0 | 287,079.1 | 285,391.3 | 283,713.4 | 282,045.4 | 280,387.2 |
| Inventories, % | 6.17 | 6.6 | 8.64 | 9.07 | 7.96 | 7.69 | 7.69 | 7.69 | 7.69 | 7.69 |
| Accounts Payable | 478,970.0 | 468,139.0 | 470,237.0 | 463,730.0 | 455,453.0 | 471,821.3 | 469,047.4 | 466,289.7 | 463,548.3 | 460,823.0 |
| Accounts Payable, % | 12.42 | 13.04 | 13.11 | 12.49 | 12.13 | 12.64 | 12.64 | 12.64 | 12.64 | 12.64 |
| Capital Expenditure | -132,970.0 | -128,771.0 | -143,251.0 | -168,098.0 | -195,839.0 | -155,095.3 | -154,183.4 | -153,277.0 | -152,375.8 | -151,480.0 |
| Capital Expenditure, % | -3.45 | -3.59 | -3.99 | -4.53 | -5.21 | -4.15 | -4.15 | -4.15 | -4.15 | -4.15 |
| Tax Rate, % | -42.82 | -42.82 | -42.82 | -42.82 | -42.82 | -42.82 | -42.82 | -42.82 | -42.82 | -42.82 |
| EBITAT | 163,564.7 | 194,830.4 | 175,603.7 | 161,062.5 | 248,535.2 | 180,889.2 | 179,825.7 | 178,768.5 | 177,717.4 | 176,672.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -515,293.3 | 241,936.4 | 227,503.7 | 89,130.5 | 267,309.2 | 223,134.1 | 212,290.5 | 211,042.4 | 209,801.7 | 208,568.2 |
| WACC, % | 8.22 | 8.22 | 8.23 | 8.2 | 8.28 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 847,215.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 212,740 | |||||||||
| Terminal Value | 3,414,773 | |||||||||
| Present Terminal Value | 2,299,450 | |||||||||
| Enterprise Value | 3,146,666 | |||||||||
| Net Debt | -96,463 | |||||||||
| Equity Value | 3,243,129 | |||||||||
| Diluted Shares Outstanding, MM | 1,880 | |||||||||
| Equity Value Per Share | 1,724.84 |
What You Will Receive
- Accurate 6702T Financials: Delivers both historical data and forecasts for precise valuation.
- Customizable Variables: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are automatically computed in real-time.
- Scenario Testing: Analyze various scenarios to assess Fujitsu's future potential.
- User-Friendly Design: Designed for industry experts while remaining accessible to newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Fujitsu Limited (6702T).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Fujitsu Limited (6702T).
- Interactive Dashboard and Charts: Visual representations that highlight key valuation metrics for straightforward analysis.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Fujitsu Limited (6702T) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth projections, WACC, profit margins, and more.
- Instant Calculations: The model will automatically refresh Fujitsu's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
- Analyze and Decide: Leverage the results to inform your investment or financial decisions.
Why Opt for This Calculator?
- All-in-One Solution: Combines DCF, WACC, and extensive financial ratio analyses in one comprehensive tool.
- Flexible Inputs: Modify yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes Fujitsu Limited’s intrinsic value and Net Present Value.
- Pre-Stocked Information: Includes historical and projected data for reliable analysis.
- Expert-Level Resource: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from Fujitsu Limited (6702T)?
- Investors: Leverage a sophisticated analysis tool to make informed investment decisions.
- Financial Analysts: Streamline your workflow with a customizable DCF model designed for efficiency.
- Consultants: Effortlessly modify the template for impactful client presentations or detailed reports.
- Finance Enthusiasts: Enhance your knowledge of valuation methods through practical, real-world applications.
- Educators and Students: Utilize this resource as a hands-on learning aid in finance-related studies.
Contents of the Template
- Operating and Balance Sheet Data: Comprehensive historical data and forecasts for Fujitsu Limited (6702T), including key figures like revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A designated sheet for calculating the Weighted Average Cost of Capital (WACC), incorporating essential parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that present the intrinsic value along with thorough calculations.
- Financial Statements: Pre-populated annual and quarterly financial statements to facilitate in-depth analysis.
- Key Ratios: A collection of key ratios, including those related to profitability, leverage, and efficiency specific to Fujitsu Limited (6702T).
- Dashboard and Charts: A visual overview of valuation results and assumptions for straightforward analysis.
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.