|
Nakanishi Inc. (7716.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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Nakanishi Inc. (7716.T) Bundle
Gardez un aperçu de votre analyse d'évaluation de Nakanishi Inc. (7716T) à l'aide de notre calculatrice sophistiquée DCF! Équipé de données réelles (7716T), ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses pour un calcul précis de la valeur intrinsèque de Nakanishi Inc.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33,055.5 | 44,857.7 | 48,671.5 | 59,692.4 | 77,041.4 | 74,736.6 | 72,500.6 | 70,331.6 | 68,227.4 | 66,186.2 |
| Revenue Growth, % | 0 | 35.7 | 8.5 | 22.64 | 29.06 | -2.99 | -2.99 | -2.99 | -2.99 | -2.99 |
| EBITDA | 10,875.4 | 15,803.5 | 19,404.4 | 32,300.3 | 19,591.5 | 28,032.2 | 27,193.5 | 26,380.0 | 25,590.8 | 24,825.1 |
| EBITDA, % | 32.9 | 35.23 | 39.87 | 54.11 | 25.43 | 37.51 | 37.51 | 37.51 | 37.51 | 37.51 |
| Depreciation | 1,808.8 | 1,862.5 | 2,104.4 | 3,478.8 | 5,863.0 | 4,093.4 | 3,971.0 | 3,852.2 | 3,736.9 | 3,625.1 |
| Depreciation, % | 5.47 | 4.15 | 4.32 | 5.83 | 7.61 | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 |
| EBIT | 9,066.7 | 13,941.0 | 17,300.0 | 28,821.6 | 13,728.5 | 23,938.8 | 23,222.6 | 22,527.8 | 21,853.8 | 21,200.0 |
| EBIT, % | 27.43 | 31.08 | 35.54 | 48.28 | 17.82 | 32.03 | 32.03 | 32.03 | 32.03 | 32.03 |
| Total Cash | 33,671.6 | 37,406.4 | 36,179.4 | 32,645.3 | 47,112.0 | 55,837.7 | 54,167.2 | 52,546.6 | 50,974.6 | 49,449.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5,067.5 | 5,288.3 | 6,015.3 | 8,376.0 | 9,373.0 | 9,816.9 | 9,523.2 | 9,238.3 | 8,961.9 | 8,693.8 |
| Account Receivables, % | 15.33 | 11.79 | 12.36 | 14.03 | 12.17 | 13.14 | 13.14 | 13.14 | 13.14 | 13.14 |
| Inventories | 10,604.2 | 11,733.2 | 16,284.2 | 23,984.3 | 25,024.8 | 24,566.8 | 23,831.8 | 23,118.8 | 22,427.1 | 21,756.2 |
| Inventories, % | 32.08 | 26.16 | 33.46 | 40.18 | 32.48 | 32.87 | 32.87 | 32.87 | 32.87 | 32.87 |
| Accounts Payable | 807.0 | 1,009.3 | 1,535.5 | 2,153.9 | 2,648.0 | 2,225.9 | 2,159.3 | 2,094.7 | 2,032.0 | 1,971.3 |
| Accounts Payable, % | 2.44 | 2.25 | 3.15 | 3.61 | 3.44 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 |
| Capital Expenditure | -1,191.7 | -2,351.9 | -3,984.2 | -5,952.7 | -5,255.0 | -5,056.3 | -4,905.0 | -4,758.3 | -4,615.9 | -4,477.8 |
| Capital Expenditure, % | -3.61 | -5.24 | -8.19 | -9.97 | -6.82 | -6.77 | -6.77 | -6.77 | -6.77 | -6.77 |
| Tax Rate, % | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 | 37.2 |
| EBITAT | 6,457.8 | 10,105.1 | 12,473.5 | 22,810.3 | 8,620.9 | 17,128.2 | 16,615.8 | 16,118.7 | 15,636.4 | 15,168.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7,789.9 | 8,468.2 | 5,841.9 | 10,893.9 | 7,685.5 | 15,757.4 | 16,643.8 | 16,145.8 | 15,662.8 | 15,194.2 |
| WACC, % | 7.68 | 7.69 | 7.69 | 7.72 | 7.65 | 7.69 | 7.69 | 7.69 | 7.69 | 7.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 64,055.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 15,498 | |||||||||
| Terminal Value | 272,567 | |||||||||
| Present Terminal Value | 188,225 | |||||||||
| Enterprise Value | 252,280 | |||||||||
| Net Debt | -27,323 | |||||||||
| Equity Value | 279,603 | |||||||||
| Diluted Shares Outstanding, MM | 85 | |||||||||
| Equity Value Per Share | 3,294.07 |
What You Will Receive
- Authentic Nakanishi Inc. Financial Data: Pre-filled with historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instantaneous Calculations: Watch Nakanishi Inc.’s intrinsic value update in real-time as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- Intuitive Design: Clear structure and straightforward instructions suitable for all experience levels.
Key Features
- Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other key metrics.
- Accuracy of Professional Standards: Leverages Nakanishi Inc.'s (7716T) actual financial data for credible valuation results.
- Simplified Scenario Analysis: Easily evaluate various assumptions and assess their impacts.
- Efficiency Booster: Avoid the complexities of creating detailed valuation models from the ground up.
How It Works
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled Nakanishi Inc. (7716T) data (both historical and future projections).
- Step 3: Modify the key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic updates reflecting Nakanishi Inc.'s intrinsic value.
- Step 5: Utilize the results for your investment decisions or reporting needs.
Why Opt for This Calculator?
- Reliable Data: Access to real Nakanishi Inc. (7716T) financials ensures trustworthy valuation outcomes.
- Flexible: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you the hassle of starting from ground zero.
- Expert-Level Tool: Crafted for investors, analysts, and consultants in mind.
- Easy to Use: An intuitive interface and clear, step-by-step guidance make it accessible for all users.
Who Can Benefit from Nakanishi Inc. (7716T)?
- Finance Students: Master valuation techniques and practice using actual data from Nakanishi Inc. (7716T).
- Academics: Integrate industry-standard models into your courses or research projects with a focus on Nakanishi Inc. (7716T).
- Investors: Validate your assumptions and evaluate the valuation results for Nakanishi Inc. (7716T).
- Analysts: Enhance your workflow with a ready-made, customizable DCF model specific to Nakanishi Inc. (7716T).
- Small Business Owners: Understand how major companies like Nakanishi Inc. (7716T) are evaluated in the financial landscape.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Nakanishi Inc. (7716T), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specialized sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements designed to facilitate analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specific to Nakanishi Inc. (7716T).
- Dashboard and Charts: A visual summary of valuation outputs and assumptions, making it easy to analyze the results.
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.