|
Anritsu Corporation (6754.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
Anritsu Corporation (6754.T) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF ANRITSU Corporation (6754T)! Explorez des données financières authentiques pour Anritsu, ajustez les projections et dépenses de croissance et observez instantanément comment ces modifications affectent la valeur intrinsèque de l'entreprise.
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 | 107,023.0 | 105,939.0 | 105,387.0 | 110,919.0 | 109,952.0 | 110,733.6 | 111,520.8 | 112,313.6 | 113,112.0 | 113,916.1 |
| Revenue Growth, % | 0 | -1.01 | -0.52105 | 5.25 | -0.87181 | 0.71087 | 0.71087 | 0.71087 | 0.71087 | 0.71087 |
| EBITDA | 22,446.0 | 24,970.0 | 22,602.0 | 18,609.0 | 16,131.0 | 21,579.3 | 21,732.7 | 21,887.2 | 22,042.8 | 22,199.5 |
| EBITDA, % | 20.97 | 23.57 | 21.45 | 16.78 | 14.67 | 19.49 | 19.49 | 19.49 | 19.49 | 19.49 |
| Depreciation | 4,999.0 | 4,946.0 | 5,132.0 | 5,693.0 | 5,888.0 | 5,469.6 | 5,508.5 | 5,547.6 | 5,587.1 | 5,626.8 |
| Depreciation, % | 4.67 | 4.67 | 4.87 | 5.13 | 5.36 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| EBIT | 17,447.0 | 20,024.0 | 17,470.0 | 12,916.0 | 10,243.0 | 16,109.7 | 16,224.3 | 16,339.6 | 16,455.7 | 16,572.7 |
| EBIT, % | 16.3 | 18.9 | 16.58 | 11.64 | 9.32 | 14.55 | 14.55 | 14.55 | 14.55 | 14.55 |
| Total Cash | 47,698.0 | 49,824.0 | 45,706.0 | 36,854.0 | 45,657.0 | 46,445.9 | 46,776.1 | 47,108.6 | 47,443.5 | 47,780.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 26,263.0 | 26,184.0 | 26,622.0 | 25,798.0 | 28,623.0 | 27,419.3 | 27,614.2 | 27,810.5 | 28,008.2 | 28,207.3 |
| Account Receivables, % | 24.54 | 24.72 | 25.26 | 23.26 | 26.03 | 24.76 | 24.76 | 24.76 | 24.76 | 24.76 |
| Inventories | 20,775.0 | 20,043.0 | 25,591.0 | 29,828.0 | 27,860.0 | 25,434.2 | 25,615.0 | 25,797.1 | 25,980.5 | 26,165.2 |
| Inventories, % | 19.41 | 18.92 | 24.28 | 26.89 | 25.34 | 22.97 | 22.97 | 22.97 | 22.97 | 22.97 |
| Accounts Payable | 7,467.0 | 6,671.0 | 8,426.0 | 7,442.0 | 6,459.0 | 7,497.4 | 7,550.6 | 7,604.3 | 7,658.4 | 7,712.8 |
| Accounts Payable, % | 6.98 | 6.3 | 8 | 6.71 | 5.87 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 |
| Capital Expenditure | -2,830.0 | -2,691.0 | -2,941.0 | -4,142.0 | -3,786.0 | -3,355.8 | -3,379.7 | -3,403.7 | -3,427.9 | -3,452.3 |
| Capital Expenditure, % | -2.64 | -2.54 | -2.79 | -3.73 | -3.44 | -3.03 | -3.03 | -3.03 | -3.03 | -3.03 |
| Tax Rate, % | 22.87 | 22.87 | 22.87 | 22.87 | 22.87 | 22.87 | 22.87 | 22.87 | 22.87 | 22.87 |
| EBITAT | 13,561.8 | 16,256.0 | 13,034.8 | 9,628.3 | 7,900.2 | 12,410.9 | 12,499.2 | 12,588.0 | 12,677.5 | 12,767.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -23,840.2 | 18,526.0 | 10,994.8 | 6,782.3 | 8,162.2 | 19,192.5 | 14,305.5 | 14,407.2 | 14,509.6 | 14,612.8 |
| WACC, % | 4.99 | 4.99 | 4.98 | 4.98 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 67,112.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 14,905 | |||||||||
| Terminal Value | 499,271 | |||||||||
| Present Terminal Value | 391,465 | |||||||||
| Enterprise Value | 458,577 | |||||||||
| Net Debt | -41,570 | |||||||||
| Equity Value | 500,147 | |||||||||
| Diluted Shares Outstanding, MM | 132 | |||||||||
| Equity Value Per Share | 3,797.84 |
Benefits You Will Receive
- Genuine Anritsu Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Instant Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Evaluation: Analyze various scenarios to assess the future performance of Anritsu Corporation (6754T).
- User-Friendly and Clear Layout: Designed for professionals but easy for newcomers to navigate.
Key Features
- 🔍 Real-Life ANR Financials: Pre-filled historical and projected data for Anritsu Corporation (6754T).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth percentages, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas determine Anritsu’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Anritsu’s valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare outcomes for various financial assumptions side-by-side.
How It Functions
- Step 1: Download the prebuilt Excel template featuring Anritsu Corporation's data.
- Step 2: Navigate through the pre-filled sheets to comprehend the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Anritsu Corporation's intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Anritsu Corporation (6754T)?
- User-Friendly Interface: Crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your analysis requirements.
- Real-Time Refresh: Observe immediate changes in Anritsu's valuation with input adjustments.
- Preloaded Financial Data: Comes equipped with Anritsu's actual financial figures for swift evaluations.
- Preferred by Industry Experts: Utilized by investors and analysts for making data-driven choices.
Who Should Consider Using Anritsu Corporation (6754T) Products?
- Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing investment portfolios.
- Corporate Finance Teams: Evaluate various valuation scenarios to inform strategic decision-making.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Anritsu Corporation (6754T).
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Tech Enthusiasts: Gain a deeper understanding of how technology firms like Anritsu Corporation (6754T) are appraised in the market.
Contents of the Template
- Pre-Filled DCF Model: Anritsu Corporation’s (6754T) financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Anritsu’s (6754T) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your scenarios.
- Financial Statements: Annual and quarterly financial reports to facilitate in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.