|
Bandai Namco Holdings Inc. (7832.t) Valation 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
BANDAI NAMCO Holdings Inc. (7832.T) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Bandai Namco Holdings Inc.? Notre (7832T) Calculator DCF intègre des données réelles avec des fonctionnalités de personnalisation complètes, vous permettant d'adapter les prévisions et d'améliorer vos choix d'investissement.
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 | 740 903,0 | 889 270,0 | 990 089,0 | 1 050 210,0 | 1 241 513,0 | 1 414 239,8 | 1 610 997,3 | 1 835 129,0 | 2 090 443,1 | 2 381 278,2 |
| Revenue Growth, % | 0 | 20.03 | 11.34 | 6.07 | 18.22 | 13.91 | 13.91 | 13.91 | 13.91 | 13.91 |
| EBITDA | 111 647,0 | 153 072,0 | 147 575,0 | 187 989,0 | 227 348,0 | 235 894,6 | 268 713,7 | 306 098,8 | 348 685,1 | 397 196,2 |
| EBITDA, % | 15.07 | 17.21 | 14.91 | 17.9 | 18.31 | 16.68 | 16.68 | 16.68 | 16.68 | 16.68 |
| Depreciation | 26 993,0 | 27 944,0 | 31 102,0 | 41 040,0 | 42 834,0 | 48 889,9 | 55 691,8 | 63 440,0 | 72 266,1 | 82 320,2 |
| Depreciation, % | 3.64 | 3.14 | 3.14 | 3.91 | 3.45 | 3.46 | 3.46 | 3.46 | 3.46 | 3.46 |
| EBIT | 84 654,0 | 125 128,0 | 116 473,0 | 146 949,0 | 184 514,0 | 187 004,7 | 213 021,9 | 242 658,8 | 276 419,0 | 314 876,0 |
| EBIT, % | 11.43 | 14.07 | 11.76 | 13.99 | 14.86 | 13.22 | 13.22 | 13.22 | 13.22 | 13.22 |
| Total Cash | 204 326,0 | 279 401,0 | 280 226,0 | 321 868,0 | 388 460,0 | 422 115,0 | 480 842,2 | 547 739,9 | 623 944,7 | 710 751,7 |
| Total Cash, percent | 27.58 | 31.42 | 28.3 | 30.65 | 31.29 | 29.85 | 29.85 | 29.85 | 29.85 | 29.85 |
| Account Receivables | 90 126,0 | 120 741,0 | 97 921,0 | 117 115,0 | 123 136,0 | 160 379,9 | 182 692,9 | 208 110,3 | 237 063,8 | 270 045,6 |
| Account Receivables, % | 12.16 | 13.58 | 9.89 | 11.15 | 9.92 | 11.34 | 11.34 | 11.34 | 11.34 | 11.34 |
| Inventories | 106 885,0 | 124 248,0 | 152 222,0 | 140 596,0 | 128 710,0 | 190 999,9 | 217 572,9 | 247 843,0 | 282 324,4 | 321 603,1 |
| Inventories, % | 14.43 | 13.97 | 15.37 | 13.39 | 10.37 | 13.51 | 13.51 | 13.51 | 13.51 | 13.51 |
| Accounts Payable | 82 474,0 | 99 810,0 | 99 244,0 | 99 254,0 | 98 068,0 | 140 657,6 | 160 226,7 | 182 518,5 | 207 911,5 | 236 837,4 |
| Accounts Payable, % | 11.13 | 11.22 | 10.02 | 9.45 | 7.9 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 |
| Capital Expenditure | -23 848,0 | -26 797,0 | -33 807,0 | -34 909,0 | -33 554,0 | -44 331,8 | -50 499,5 | -57 525,3 | -65 528,5 | -74 645,3 |
| Capital Expenditure, % | -3.22 | -3.01 | -3.41 | -3.32 | -2.7 | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 |
| Tax Rate, % | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 |
| EBITAT | 57 535,1 | 88 674,3 | 83 371,7 | 101 706,9 | 129 577,3 | 130 847,5 | 149 051,7 | 169 788,7 | 193 410,7 | 220 319,2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -53 856,9 | 59 179,3 | 74 946,7 | 100 279,9 | 143 536,3 | 78 461,4 | 124 927,1 | 142 307,7 | 162 106,4 | 184 659,6 |
| WACC, % | 4.77 | 4.77 | 4.77 | 4.77 | 4.77 | 4.77 | 4.77 | 4.77 | 4.77 | 4.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | ,0 | ,0 | ,0 | ,0 | ,0 | ,0 | ,0 | ,0 | ,0 | 593 188,9 |
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 188,353 | |||||||||
| Terminal Value | 6,789,936 | |||||||||
| Present Terminal Value | 5,377,719 | |||||||||
| Enterprise Value | 5,970,908 | |||||||||
| Net Debt | -388,460 | |||||||||
| Equity Value | 6,359,368 | |||||||||
| Diluted Shares Outstanding, MM | 653 | |||||||||
| Equity Value Per Share | 9,732.00 |
Benefits You Will Receive
- Authentic BANDAI NAMCO Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are automatically updated based on your inputs.
- Scenario Testing: Explore various scenarios to assess the future performance of BANDAI NAMCO.
- User-Friendly Design: Designed for professionals, yet user-friendly enough for newcomers.
Key Features
- Pre-Loaded Data: BANDAI NAMCO's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View BANDAI NAMCO's intrinsic value recalculated in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled BANDAI NAMCO data (historical and projected).
- Step 3: Modify key assumptions (yellow cells) according to your analysis.
- Step 4: Observe automatic recalculations for BANDAI NAMCO's intrinsic value.
- Step 5: Leverage the outputs for investment decisions or reporting.
Why Opt for BANDAI NAMCO's Financial Calculator?
- Time Efficient: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
- Enhanced Precision: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- Intuitive Visualization: User-friendly charts and outputs make result analysis straightforward.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Can Benefit from This Product?
- Individual Investors: Make informed decisions regarding buying or selling BANDAI NAMCO Holdings Inc. (7832T) stock.
- Financial Analysts: Enhance valuation methodologies with readily available financial models tailored to BANDAI NAMCO Holdings Inc. (7832T).
- Consultants: Provide clients with accurate and timely valuation insights on BANDAI NAMCO Holdings Inc. (7832T).
- Business Owners: Gain an understanding of how large corporations like BANDAI NAMCO Holdings Inc. (7832T) are valued to inform your strategic decisions.
- Finance Students: Explore valuation techniques through the lens of real-world data and case studies involving BANDAI NAMCO Holdings Inc. (7832T).
What the Template Includes
- Historical Data: Contains BANDAI NAMCO Holdings Inc.’s past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates to determine BANDAI NAMCO Holdings Inc.’s intrinsic value.
- WACC Sheet: Ready-to-use calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize crucial drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: An extensive analysis of BANDAI NAMCO Holdings Inc.’s financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and 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.