|
Tokai Rika Co., Ltd. (6995.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
Tokai Rika Co., Ltd. (6995.T) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF (6995T)! Utilisez précis Tokai Rika Co., Ltd. Données financières, ajustez les prévisions et dépenses de croissance et observez comment ces modifications affectent la valeur intrinsèque de (6995T) en temps réel.
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 | 500,002.0 | 440,061.0 | 487,303.0 | 553,124.0 | 623,558.0 | 662,512.0 | 703,899.5 | 747,872.6 | 794,592.6 | 844,231.3 |
| Revenue Growth, % | 0 | -11.99 | 10.74 | 13.51 | 12.73 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| EBITDA | 42,473.0 | 32,612.0 | 27,377.0 | 36,204.0 | 48,883.0 | 47,579.2 | 50,551.5 | 53,709.5 | 57,064.7 | 60,629.6 |
| EBITDA, % | 8.49 | 7.41 | 5.62 | 6.55 | 7.84 | 7.18 | 7.18 | 7.18 | 7.18 | 7.18 |
| Depreciation | 19,875.0 | 18,566.0 | 18,166.0 | 19,547.0 | 20,061.0 | 24,742.1 | 26,287.7 | 27,929.9 | 29,674.7 | 31,528.5 |
| Depreciation, % | 3.97 | 4.22 | 3.73 | 3.53 | 3.22 | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 |
| EBIT | 22,598.0 | 14,046.0 | 9,211.0 | 16,657.0 | 28,822.0 | 22,837.1 | 24,263.8 | 25,779.5 | 27,390.0 | 29,101.1 |
| EBIT, % | 4.52 | 3.19 | 1.89 | 3.01 | 4.62 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 |
| Total Cash | 71,003.0 | 76,901.0 | 62,778.0 | 70,027.0 | 78,522.0 | 92,501.5 | 98,280.2 | 104,419.8 | 110,942.9 | 117,873.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 69,076.0 | 82,575.0 | 92,533.0 | 96,788.0 | 95,370.0 | 111,780.8 | 118,763.8 | 126,183.0 | 134,065.7 | 142,440.9 |
| Account Receivables, % | 13.82 | 18.76 | 18.99 | 17.5 | 15.29 | 16.87 | 16.87 | 16.87 | 16.87 | 16.87 |
| Inventories | 46,401.0 | 55,665.0 | 70,840.0 | 71,798.0 | 76,295.0 | 81,730.9 | 86,836.7 | 92,261.4 | 98,025.0 | 104,148.7 |
| Inventories, % | 9.28 | 12.65 | 14.54 | 12.98 | 12.24 | 12.34 | 12.34 | 12.34 | 12.34 | 12.34 |
| Accounts Payable | 37,521.0 | 47,598.0 | 51,651.0 | 53,374.0 | 62,141.0 | 64,309.9 | 68,327.3 | 72,595.8 | 77,130.9 | 81,949.3 |
| Accounts Payable, % | 7.5 | 10.82 | 10.6 | 9.65 | 9.97 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 |
| Capital Expenditure | -22,377.0 | -16,167.0 | -18,078.0 | -22,530.0 | -26,869.0 | -26,820.1 | -28,495.6 | -30,275.7 | -32,167.0 | -34,176.5 |
| Capital Expenditure, % | -4.48 | -3.67 | -3.71 | -4.07 | -4.31 | -4.05 | -4.05 | -4.05 | -4.05 | -4.05 |
| Tax Rate, % | 31.45 | 31.45 | 31.45 | 31.45 | 31.45 | 31.45 | 31.45 | 31.45 | 31.45 | 31.45 |
| EBITAT | 14,859.2 | 8,840.1 | 2,406.4 | 7,915.7 | 19,758.5 | 12,372.8 | 13,145.7 | 13,966.9 | 14,839.5 | 15,766.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -65,598.8 | -1,446.9 | -18,585.6 | 1,442.7 | 18,638.5 | -9,383.0 | 2,866.6 | 3,045.6 | 3,235.9 | 3,438.1 |
| WACC, % | 6.2 | 6.2 | 6.12 | 6.16 | 6.21 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,343.8 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 3,558 | |||||||||
| Terminal Value | 132,907 | |||||||||
| Present Terminal Value | 98,489 | |||||||||
| Enterprise Value | 99,833 | |||||||||
| Net Debt | -61,865 | |||||||||
| Equity Value | 161,698 | |||||||||
| Diluted Shares Outstanding, MM | 90 | |||||||||
| Equity Value Per Share | 1,801.15 |
What You Will Receive
- Authentic Tokai Rika Data: Comprehensive financials – encompassing revenue through EBIT – derived from both actual and forecasted figures.
- Complete Customization: Modify essential parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
- Immediate Valuation Updates: Automatic recalculations to evaluate how changes affect the fair value of Tokai Rika (6995T).
- User-Friendly Excel Template: Designed for easy modifications, scenario analysis, and thorough projections.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Main Features
- Authentic Tokai Rika Financials: Gain access to reliable pre-loaded historical data and future forecasts for Tokai Rika Co., Ltd. (6995T).
- Adjustable Forecast Variables: Modify the yellow-highlighted fields, such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic recalculations of DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries that help illustrate your valuation outcomes.
- Designed for All Users: A straightforward and intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template that includes Tokai Rika Co., Ltd.'s (6995T) data.
- Step 2: Examine the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly access recalculated results, including Tokai Rika Co., Ltd.'s (6995T) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outcomes.
Why Choose This Calculator for Tokai Rika Co., Ltd. (6995T)?
- All-in-One Solution: Features DCF, WACC, and comprehensive financial ratio analyses in a single tool.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-depth Analysis: Automatically computes Tokai Rika's intrinsic value and Net Present Value.
- Built-in Data: Historical and projected data provide reliable starting points for analysis.
- Expert Standard: Perfectly suited for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Investors: Evaluate Tokai Rika Co., Ltd. (6995T) for informed stock trading decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies applied to established firms like Tokai Rika Co., Ltd. (6995T).
- Consultants: Create comprehensive valuation reports for your clients using reliable data.
- Students and Educators: Utilize practical examples to teach and practice valuation techniques.
Contents of the Template
- Pre-Filled Data: Contains Tokai Rika Co., Ltd.’s historical financial information and future projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for computing WACC based on personalized inputs.
- Key Financial Ratios: Evaluate Tokai Rika Co., Ltd.’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Clear Dashboard: Visual representations through charts and tables highlighting essential valuation findings.
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.