|
Nichiha Corporation (7943.T) Évaluation DCF
JP | Industrials | Construction | 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
Nichiha Corporation (7943.T) Bundle
Conçu pour la précision, notre (7943T) Calculator DCF vous permet d'évaluer l'évaluation de Nichiha Corporation à l'aide de données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres essentiels pour améliorer les prévisions.
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 | 123,722.0 | 119,942.0 | 128,599.0 | 138,063.0 | 142,790.0 | 148,125.2 | 153,659.7 | 159,401.0 | 165,356.8 | 171,535.2 |
| Revenue Growth, % | 0 | -3.06 | 7.22 | 7.36 | 3.42 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 |
| EBITDA | 17,768.0 | 16,823.0 | 17,413.0 | 15,104.0 | 16,958.0 | 19,180.4 | 19,897.0 | 20,640.5 | 21,411.7 | 22,211.7 |
| EBITDA, % | 14.36 | 14.03 | 13.54 | 10.94 | 11.88 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 |
| Depreciation | 4,670.0 | 4,794.0 | 4,836.0 | 3,400.0 | 5,347.0 | 5,255.3 | 5,451.6 | 5,655.3 | 5,866.6 | 6,085.8 |
| Depreciation, % | 3.77 | 4 | 3.76 | 2.46 | 3.74 | 3.55 | 3.55 | 3.55 | 3.55 | 3.55 |
| EBIT | 13,098.0 | 12,029.0 | 12,577.0 | 11,704.0 | 11,611.0 | 13,925.1 | 14,445.4 | 14,985.1 | 15,545.0 | 16,125.8 |
| EBIT, % | 10.59 | 10.03 | 9.78 | 8.48 | 8.13 | 9.4 | 9.4 | 9.4 | 9.4 | 9.4 |
| Total Cash | 36,725.0 | 39,688.0 | 44,210.0 | 32,740.0 | 26,700.0 | 41,345.8 | 42,890.6 | 44,493.2 | 46,155.6 | 47,880.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 25,986.0 | 25,280.0 | 26,501.0 | 26,960.0 | 29,156.0 | 30,405.4 | 31,541.4 | 32,719.9 | 33,942.5 | 35,210.7 |
| Account Receivables, % | 21 | 21.08 | 20.61 | 19.53 | 20.42 | 20.53 | 20.53 | 20.53 | 20.53 | 20.53 |
| Inventories | 18,285.0 | 14,513.0 | 17,043.0 | 23,360.0 | 28,613.0 | 22,838.0 | 23,691.3 | 24,576.5 | 25,494.8 | 26,447.4 |
| Inventories, % | 14.78 | 12.1 | 13.25 | 16.92 | 20.04 | 15.42 | 15.42 | 15.42 | 15.42 | 15.42 |
| Accounts Payable | 14,682.0 | 14,477.0 | 16,987.0 | 17,601.0 | 16,057.0 | 18,112.7 | 18,789.5 | 19,491.5 | 20,219.8 | 20,975.3 |
| Accounts Payable, % | 11.87 | 12.07 | 13.21 | 12.75 | 11.25 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 |
| Capital Expenditure | -11,166.0 | -11,261.0 | -7,759.0 | -10,185.0 | -6,100.0 | -10,693.6 | -11,093.1 | -11,507.6 | -11,937.6 | -12,383.6 |
| Capital Expenditure, % | -9.03 | -9.39 | -6.03 | -7.38 | -4.27 | -7.22 | -7.22 | -7.22 | -7.22 | -7.22 |
| Tax Rate, % | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 | 29.79 |
| EBITAT | 10,147.0 | 8,893.1 | 9,097.2 | 8,342.7 | 8,152.4 | 10,171.6 | 10,551.7 | 10,945.9 | 11,354.9 | 11,779.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -25,938.0 | 6,699.1 | 4,933.2 | -4,604.3 | -1,593.6 | 11,314.7 | 3,597.6 | 3,732.0 | 3,871.5 | 4,016.1 |
| WACC, % | 5.87 | 5.85 | 5.84 | 5.84 | 5.83 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 23,156.5 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 4,056 | |||||||||
| Terminal Value | 83,737 | |||||||||
| Present Terminal Value | 63,036 | |||||||||
| Enterprise Value | 86,192 | |||||||||
| Net Debt | -11,554 | |||||||||
| Equity Value | 97,746 | |||||||||
| Diluted Shares Outstanding, MM | 36 | |||||||||
| Equity Value Per Share | 2,703.76 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for Nichiha Corporation (7943T).
- Accurate Data: Access to historical performance metrics and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify key assumptions like revenue growth, EBITDA %, and WACC as needed.
- Instant Calculations: Quickly observe how your inputs influence the valuation of Nichiha Corporation (7943T).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for user clarity and convenience, complete with step-by-step guidance.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA margins, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial metrics in real-time.
- High-Precision Accuracy: Leverages Nichiha Corporation’s ([7943T]) actual financial data for trustworthy valuation results.
- Effortless Scenario Analysis: Easily explore various assumptions and evaluate their impacts side by side.
- Efficiency Booster: Streamlines the valuation process by removing the need to create detailed models from the ground up.
How It Functions
- Download the Template: Obtain immediate access to the Excel-based Nichiha Corporation (7943T) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically updates Nichiha Corporation's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial evaluations.
Why Select the Nichiha Corporation (7943T) Calculator?
- Time-Saving: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas help minimize valuation errors.
- Completely Customizable: Adapt the model to suit your specific assumptions and forecasts.
- Easy to Understand: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.
Who Can Benefit from This Product?
- Investors: Evaluate Nichiha’s valuation before making stock purchases or sales.
- CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts.
- Startup Founders: Understand the valuation practices of established firms like Nichiha.
- Consultants: Create comprehensive valuation reports for your clients.
- Students and Educators: Utilize authentic data to learn and teach valuation strategies.
What the Template Includes
- Pre-Filled DCF Model: Nichiha Corporation's financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Nichiha's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, margins, and capital expenditures to suit your analysis.
- Financial Statements: Access annual and quarterly reports to facilitate thorough analysis.
- Interactive Dashboard: Easily visualize essential valuation metrics and outcomes.
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.