|
Kokuyo Co., Ltd. (7984.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
Kokuyo Co., Ltd. (7984.T) Bundle
Simplifier Kokuyo Co., Ltd. (7984T) Valation avec cette calculatrice DCF personnalisable! Doté de Real Kokuyo Co., Ltd. (7984T) Financials and Adjustable Prévisions, vous pouvez tester des scénarios et découvrir Kokuyo Co., Ltd. (7984T) FAIT VALEUR en minutes.
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 | 300,644.0 | 320,170.0 | 300,929.0 | 328,753.0 | 338,227.0 | 348,892.1 | 359,893.5 | 371,241.8 | 382,947.9 | 395,023.1 |
| Revenue Growth, % | 0 | 6.49 | -6.01 | 9.25 | 2.88 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 |
| EBITDA | 18,704.0 | 28,902.0 | 30,454.0 | 36,078.0 | 42,878.0 | 34,205.3 | 35,283.9 | 36,396.4 | 37,544.1 | 38,728.0 |
| EBITDA, % | 6.22 | 9.03 | 10.12 | 10.97 | 12.68 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 |
| Depreciation | 6,146.0 | 6,925.0 | 7,102.0 | 8,090.0 | 8,960.0 | 8,148.1 | 8,405.1 | 8,670.1 | 8,943.5 | 9,225.5 |
| Depreciation, % | 2.04 | 2.16 | 2.36 | 2.46 | 2.65 | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 |
| EBIT | 12,558.0 | 21,977.0 | 23,352.0 | 27,988.0 | 33,918.0 | 26,057.2 | 26,878.8 | 27,726.4 | 28,600.6 | 29,502.5 |
| EBIT, % | 4.18 | 6.86 | 7.76 | 8.51 | 10.03 | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 |
| Total Cash | 90,783.0 | 101,292.0 | 98,463.0 | 115,619.0 | 132,344.0 | 117,821.2 | 121,536.4 | 125,368.7 | 129,321.9 | 133,399.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 62,545.0 | 63,799.0 | 68,891.0 | 68,460.0 | 75,373.0 | 74,475.9 | 76,824.3 | 79,246.7 | 81,745.5 | 84,323.2 |
| Account Receivables, % | 20.8 | 19.93 | 22.89 | 20.82 | 22.28 | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 |
| Inventories | 31,340.0 | 33,246.0 | 40,005.0 | 39,717.0 | 38,852.0 | 40,241.2 | 41,510.1 | 42,819.1 | 44,169.2 | 45,562.0 |
| Inventories, % | 10.42 | 10.38 | 13.29 | 12.08 | 11.49 | 11.53 | 11.53 | 11.53 | 11.53 | 11.53 |
| Accounts Payable | 51,469.0 | 52,475.0 | 53,971.0 | 55,157.0 | 54,357.0 | 58,818.3 | 60,672.9 | 62,586.1 | 64,559.6 | 66,595.3 |
| Accounts Payable, % | 17.12 | 16.39 | 17.93 | 16.78 | 16.07 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 |
| Capital Expenditure | -6,627.0 | -6,038.0 | -5,647.0 | -6,349.0 | -7,780.0 | -7,116.1 | -7,340.5 | -7,571.9 | -7,810.7 | -8,057.0 |
| Capital Expenditure, % | -2.2 | -1.89 | -1.88 | -1.93 | -2.3 | -2.04 | -2.04 | -2.04 | -2.04 | -2.04 |
| Tax Rate, % | 36.16 | 36.16 | 36.16 | 36.16 | 36.16 | 36.16 | 36.16 | 36.16 | 36.16 | 36.16 |
| EBITAT | 8,442.2 | 13,814.3 | 18,227.6 | 19,202.8 | 21,651.7 | 17,749.4 | 18,309.1 | 18,886.4 | 19,481.9 | 20,096.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -34,454.8 | 12,547.3 | 9,327.6 | 22,848.8 | 15,983.7 | 22,750.6 | 17,611.0 | 18,166.3 | 18,739.2 | 19,330.1 |
| WACC, % | 4.74 | 4.73 | 4.76 | 4.74 | 4.73 | 4.74 | 4.74 | 4.74 | 4.74 | 4.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 84,492.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 19,717 | |||||||||
| Terminal Value | 719,971 | |||||||||
| Present Terminal Value | 571,192 | |||||||||
| Enterprise Value | 655,684 | |||||||||
| Net Debt | -98,062 | |||||||||
| Equity Value | 753,746 | |||||||||
| Diluted Shares Outstanding, MM | 113 | |||||||||
| Equity Value Per Share | 6,647.45 |
Benefits You Will Receive
- Pre-Loaded Financial Model: Utilize Kokuyo Co., Ltd.'s (7984T) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Immediate Calculations: Automatic updates guarantee that you see results in real-time as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for top-tier valuation needs.
- Flexible and Reusable: Designed for adaptability, promoting repeated use for thorough forecasting.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Kokuyo Co., Ltd. (7984T).
- WACC Calculator: Comes with a customizable Weighted Average Cost of Capital sheet, perfect for analyzing Kokuyo's financials.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates specific to Kokuyo Co., Ltd. (7984T).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Kokuyo's performance.
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Kokuyo Co., Ltd. (7984T).
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Kokuyo Co., Ltd.’s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs to inform your investment decisions.
Why Choose This Calculator for Kokuyo Co., Ltd. (7984T)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust parameters to suit your analytical needs.
- Real-Time Valuation Updates: Observe immediate changes in Kokuyo’s valuation as you tweak inputs.
- Preconfigured Data: Comes with Kokuyo’s actual financial figures for swift evaluations.
- Endorsed by Experts: Favored by investors and analysts for making well-informed choices.
Who Can Benefit from Kokuyo Co., Ltd. (7984T)?
- Investors: Gain the insights needed to make informed investment choices with our comprehensive resources.
- Financial Analysts: Enhance your reporting efficiency with ready-to-use financial models tailored for Kokuyo Co., Ltd. (7984T).
- Consultants: Seamlessly modify our templates for impactful client presentations and detailed reports.
- Finance Enthusiasts: Expand your knowledge of market dynamics and company valuation through practical, real-world case studies.
- Educators and Students: Utilize our tools as effective learning aids in finance-related academic programs.
What the Template Contains
- Historical Data: Contains Kokuyo Co., Ltd.'s (7984T) previous financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for determining Kokuyo’s (7984T) intrinsic value.
- WACC Sheet: Pre-calculated figures for Weighted Average Cost of Capital.
- Editable Inputs: Customize essential parameters such as growth rates, EBITDA %, and CAPEX estimates.
- Quarterly and Annual Statements: An in-depth analysis of Kokuyo’s (7984T) financial statements.
- Interactive Dashboard: A dynamic platform to visualize valuation outcomes and projections.
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.