|
Meiko Electronics Co., Ltd. (6787.T) Évaluation DCF
JP | Technology | Hardware, Equipment & Parts | 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
Meiko Electronics Co., Ltd. (6787.T) Bundle
Simplify Meiko Electronics Co., Ltd. (6787T) Valation avec cette calculatrice DCF personnalisable! Doté de Real Meiko Electronics Co., Ltd. (6787T) Financials and Rajustement des entrées de prévision, vous pouvez tester les scénarios et découvrir Meiko Electronics Co., Ltd. (6787T) juste la juste valeur en minutes.
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 | 115,479.0 | 119,257.0 | 151,275.0 | 167,276.0 | 179,458.0 | 200,983.8 | 225,091.5 | 252,090.9 | 282,328.9 | 316,193.9 |
| Revenue Growth, % | 0 | 3.27 | 26.85 | 10.58 | 7.28 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 |
| EBITDA | 10,563.0 | 13,824.0 | 21,288.0 | 21,828.0 | 26,853.0 | 25,253.1 | 28,282.2 | 31,674.6 | 35,473.9 | 39,729.0 |
| EBITDA, % | 9.15 | 11.59 | 14.07 | 13.05 | 14.96 | 12.56 | 12.56 | 12.56 | 12.56 | 12.56 |
| Depreciation | 6,607.0 | 7,488.0 | 8,034.0 | 10,153.0 | 11,891.0 | 12,061.8 | 13,508.5 | 15,128.9 | 16,943.6 | 18,975.9 |
| Depreciation, % | 5.72 | 6.28 | 5.31 | 6.07 | 6.63 | 6 | 6 | 6 | 6 | 6 |
| EBIT | 3,956.0 | 6,336.0 | 13,254.0 | 11,675.0 | 14,962.0 | 13,191.4 | 14,773.6 | 16,545.7 | 18,530.4 | 20,753.0 |
| EBIT, % | 3.43 | 5.31 | 8.76 | 6.98 | 8.34 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| Total Cash | 13,889.0 | 12,370.0 | 10,699.0 | 17,583.0 | 21,602.0 | 20,910.8 | 23,419.0 | 26,228.1 | 29,374.1 | 32,897.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 24,313.0 | 29,357.0 | 35,583.0 | 38,736.0 | 41,092.0 | 46,325.7 | 51,882.5 | 58,105.7 | 65,075.4 | 72,881.1 |
| Account Receivables, % | 21.05 | 24.62 | 23.52 | 23.16 | 22.9 | 23.05 | 23.05 | 23.05 | 23.05 | 23.05 |
| Inventories | 18,955.0 | 22,157.0 | 29,768.0 | 32,629.0 | 35,593.0 | 37,789.5 | 42,322.2 | 47,398.7 | 53,084.2 | 59,451.5 |
| Inventories, % | 16.41 | 18.58 | 19.68 | 19.51 | 19.83 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 |
| Accounts Payable | 17,732.0 | 20,465.0 | 24,319.0 | 22,794.0 | 27,032.0 | 31,064.6 | 34,790.7 | 38,963.8 | 43,637.5 | 48,871.8 |
| Accounts Payable, % | 15.36 | 17.16 | 16.08 | 13.63 | 15.06 | 15.46 | 15.46 | 15.46 | 15.46 | 15.46 |
| Capital Expenditure | -13,750.0 | -9,956.0 | -11,972.0 | -19,105.0 | -21,678.0 | -20,769.8 | -23,261.1 | -26,051.2 | -29,176.0 | -32,675.7 |
| Capital Expenditure, % | -11.91 | -8.35 | -7.91 | -11.42 | -12.08 | -10.33 | -10.33 | -10.33 | -10.33 | -10.33 |
| Tax Rate, % | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 |
| EBITAT | 3,133.3 | 5,811.2 | 12,033.9 | 9,678.5 | 12,197.8 | 11,242.7 | 12,591.3 | 14,101.6 | 15,793.1 | 17,687.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -29,545.7 | -2,169.8 | -1,887.1 | -6,812.5 | 1,328.8 | -862.9 | -3,524.6 | -3,947.4 | -4,420.9 | -4,951.1 |
| WACC, % | 8.26 | 8.41 | 8.4 | 8.3 | 8.28 | 8.33 | 8.33 | 8.33 | 8.33 | 8.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13,434.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -5,050 | |||||||||
| Terminal Value | -79,804 | |||||||||
| Present Terminal Value | -53,496 | |||||||||
| Enterprise Value | -66,930 | |||||||||
| Net Debt | 57,662 | |||||||||
| Equity Value | -124,592 | |||||||||
| Diluted Shares Outstanding, MM | 26 | |||||||||
| Equity Value Per Share | -4,858.19 |
What You Will Receive
- Customizable Forecast Inputs: Effortlessly adjust variables (growth %, margins, WACC) to generate diverse scenarios.
- Real-Time Financial Data: Meiko Electronics’ financial metrics pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Professional and Flexible Design: A refined Excel model that caters to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and enhancing efficiency.
Key Features
- Pre-Loaded Data: Meiko Electronics Co., Ltd.'s historical financial reports and pre-populated forecasts.
- Fully Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: View the intrinsic value of Meiko Electronics Co., Ltd. recalculated in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled Meiko Electronics data (historical and projected).
- Step 3: Modify key assumptions (yellow cells) according to your analysis.
- Step 4: Observe automatic updates for Meiko Electronics’ intrinsic value.
- Step 5: Leverage the results for investment decisions or reporting purposes.
Why Opt for This Tool for Meiko Electronics Co., Ltd. (6787T)?
- Precise Information: Utilize real Meiko financial data for dependable valuation outcomes.
- Customizable Features: Tailor critical parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Built-in calculations save you from starting your assessments from scratch.
- Professional-Quality Resource: Crafted for investors, analysts, and consultants in the electronics sector.
- User-Friendly Design: Simple layout and clear, step-by-step guidance ensure ease of use for everyone.
Who Should Use This Product?
- Individual Investors: Make well-informed decisions regarding the purchase or sale of Meiko Electronics Co., Ltd. (6787T) stock.
- Financial Analysts: Enhance valuation workflows with accessible financial models tailored for Meiko Electronics Co., Ltd. (6787T).
- Consultants: Provide clients with professional valuation insights for Meiko Electronics Co., Ltd. (6787T) swiftly and accurately.
- Business Owners: Gain insights into how major companies like Meiko Electronics Co., Ltd. (6787T) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real-world data and scenarios centered on Meiko Electronics Co., Ltd. (6787T).
What the Template Contains
- Historical Data: Includes Meiko Electronics’ past financials and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating Meiko Electronics’ intrinsic value.
- WACC Sheet: Pre-configured calculations for Weighted Average Cost of Capital.
- Editable Inputs: Adjust key drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough breakdown of Meiko Electronics’ financials.
- Interactive Dashboard: Dynamically visualize valuation results and projections.
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.