|
Nishi-Nippon Financial Holdings, Inc. (7189.T) Évaluation DCF
JP | Financial Services | Banks - Regional | 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
Nishi-Nippon Financial Holdings, Inc. (7189.T) Bundle
Rationalisez votre analyse et améliorez la précision avec notre (7189t) Calculator DCF! En utilisant des données réelles de Nishi-Nippon Financial Holdings, Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et évaluer (7189t) 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 | 121,974.0 | 121,051.0 | 126,092.0 | 136,023.0 | 183,632.0 | 204,880.2 | 228,587.1 | 255,037.1 | 284,547.6 | 317,472.9 |
| Revenue Growth, % | 0 | -0.75672 | 4.16 | 7.88 | 35 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 |
| EBITDA | 35,124.0 | 31,627.0 | 42,830.0 | 39,956.0 | .0 | 48,460.3 | 54,067.7 | 60,323.9 | 67,304.1 | 75,091.9 |
| EBITDA, % | 28.8 | 26.13 | 33.97 | 29.37 | 0 | 23.65 | 23.65 | 23.65 | 23.65 | 23.65 |
| Depreciation | 5,975.0 | 5,729.0 | 5,674.0 | 5,845.0 | 5,992.0 | 8,888.2 | 9,916.7 | 11,064.2 | 12,344.4 | 13,772.8 |
| Depreciation, % | 4.9 | 4.73 | 4.5 | 4.3 | 3.26 | 4.34 | 4.34 | 4.34 | 4.34 | 4.34 |
| EBIT | 29,149.0 | 25,898.0 | 37,156.0 | 34,111.0 | -5,992.0 | 39,572.1 | 44,151.0 | 49,259.8 | 54,959.6 | 61,319.1 |
| EBIT, % | 23.9 | 21.39 | 29.47 | 25.08 | -3.26 | 19.31 | 19.31 | 19.31 | 19.31 | 19.31 |
| Total Cash | 1,714,664.0 | 1,738,761.0 | 2,614,747.0 | 1,946,575.0 | 2,200,594.0 | 204,880.2 | 228,587.1 | 255,037.1 | 284,547.6 | 317,472.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -4,393.0 | -4,833.0 | -5,334.0 | -5,488.0 | -3,688.0 | -7,321.3 | -8,168.5 | -9,113.7 | -10,168.2 | -11,344.8 |
| Capital Expenditure, % | -3.6 | -3.99 | -4.23 | -4.03 | -2.01 | -3.57 | -3.57 | -3.57 | -3.57 | -3.57 |
| Tax Rate, % | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 | 32.36 |
| EBITAT | 20,222.7 | 18,088.0 | 24,237.3 | 26,064.0 | -4,053.1 | 27,582.0 | 30,773.5 | 34,334.3 | 38,307.2 | 42,739.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 21,804.7 | 18,984.0 | 24,577.3 | 26,421.0 | -1,749.1 | 29,148.9 | 32,521.7 | 36,284.8 | 40,483.4 | 45,167.8 |
| WACC, % | 3.28 | 3.29 | 3.13 | 3.53 | 3.21 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 165,625.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 46,071 | |||||||||
| Terminal Value | 3,576,906 | |||||||||
| Present Terminal Value | 3,042,691 | |||||||||
| Enterprise Value | 3,208,317 | |||||||||
| Net Debt | -2,200,594 | |||||||||
| Equity Value | 5,408,911 | |||||||||
| Diluted Shares Outstanding, MM | 140 | |||||||||
| Equity Value Per Share | 38,556.06 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Nishi-Nippon Financial Holdings, Inc.'s actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instant updates allow you to see results as you make adjustments.
- Investor-Ready Template: A polished Excel document crafted for high-quality valuation.
- Customizable and Reusable: Designed for versatility, making it suitable for ongoing detailed forecasts.
Key Features
- Comprehensive Nishi-Nippon Financial Data: Pre-populated with historical financial metrics and forward-looking forecasts for Nishi-Nippon Financial Holdings, Inc. (7189T).
- Fully Customizable Parameters: Tailor revenue growth rates, profit margins, WACC, tax rates, and capital expenditures according to your analysis needs.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value in response to your custom inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to examine diverse valuation possibilities.
- User-Friendly Interface: Intuitive design that caters to both seasoned professionals and newcomers.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Nishi-Nippon Financial Holdings, Inc. (7189T) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates the intrinsic value of Nishi-Nippon Financial Holdings, Inc. (7189T).
- Test Scenarios: Experiment with various assumptions to see how they affect the valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial decisions.
Why Opt for This Calculator?
- Accuracy: Utilizes authentic Nishi-Nippon Financial Holdings, Inc. financials for precise data.
- Flexibility: Tailored for users to easily experiment with and adjust inputs.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected from CFO-level professionals.
- User-Friendly: Intuitive design makes it accessible for everyone, irrespective of financial modeling experience.
Who Can Benefit from This Product?
- Investors: Evaluate Nishi-Nippon Financial Holdings (7189T)'s valuation before making stock transactions.
- CFOs and Financial Analysts: Enhance the efficiency of valuation processes and validate financial projections.
- Startup Founders: Gain insights into the valuation methods of established financial companies like Nishi-Nippon Financial Holdings (7189T).
- Consultants: Prepare comprehensive valuation reports for clients in need.
- Students and Educators: Utilize real-world data to practice and educate on valuation methodologies.
What the Template Contains
- Historical Data: Comprises Nishi-Nippon Financial's previous financial statements and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates designed to assess the intrinsic value of Nishi-Nippon Financial Holdings, Inc. (7189T).
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential parameters such as growth rates, EBITDA percentages, and CAPEX projections.
- Quarterly and Annual Statements: A thorough analysis of Nishi-Nippon Financial's financial performance.
- Interactive Dashboard: Dynamically visualize valuation results and future forecasts.
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.