Goldwin Inc. (8111T) DCF Valuation

Goldwin Inc. (8111.T) Valation DCF

JP | Consumer Cyclical | Leisure | JPX
Goldwin Inc. (8111T) DCF Valuation
  • ✓ 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

Goldwin Inc. (8111.T) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

En tant qu'investisseur ou analyste, la calculatrice DCF de Goldwin Inc. (8111T) sert de ressource essentielle à une évaluation précise. Rempli de données réelles de Goldwin Inc., vous pouvez ajuster les prévisions et observer les effets en temps réel.


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 97,973.0 90,462.0 98,235.0 115,052.0 126,907.0 135,901.3 145,533.1 155,847.5 166,893.0 178,721.2
Revenue Growth, % 0 -7.67 8.59 17.12 10.3 7.09 7.09 7.09 7.09 7.09
EBITDA 17,886.0 17,359.0 21,862.0 29,701.0 34,638.0 30,661.9 32,835.0 35,162.1 37,654.2 40,322.9
EBITDA, % 18.26 19.19 22.25 25.82 27.29 22.56 22.56 22.56 22.56 22.56
Depreciation 1,722.0 1,669.0 1,646.0 1,762.0 2,046.0 2,289.1 2,451.3 2,625.1 2,811.1 3,010.3
Depreciation, % 1.76 1.84 1.68 1.53 1.61 1.68 1.68 1.68 1.68 1.68
EBIT 16,164.0 15,690.0 20,216.0 27,939.0 32,592.0 28,372.8 30,383.7 32,537.1 34,843.1 37,312.5
EBIT, % 16.5 17.34 20.58 24.28 25.68 20.88 20.88 20.88 20.88 20.88
Total Cash 17,649.0 21,536.0 26,406.0 35,654.0 43,479.0 36,408.3 38,988.7 41,751.9 44,711.0 47,879.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11,841.0 12,446.0 13,816.0 16,289.0 20,449.0
Account Receivables, % 12.09 13.76 14.06 14.16 16.11
Inventories 14,771.0 15,152.0 13,422.0 14,627.0 18,216.0 19,721.1 21,118.8 22,615.5 24,218.4 25,934.8
Inventories, % 15.08 16.75 13.66 12.71 14.35 14.51 14.51 14.51 14.51 14.51
Accounts Payable 4,641.0 3,544.0 8,691.0 9,195.0 7,411.0 8,516.6 9,120.1 9,766.5 10,458.7 11,200.0
Accounts Payable, % 4.74 3.92 8.85 7.99 5.84 6.27 6.27 6.27 6.27 6.27
Capital Expenditure -2,972.0 -3,195.0 -1,722.0 -1,770.0 -1,994.0 -3,106.2 -3,326.3 -3,562.0 -3,814.5 -4,084.8
Capital Expenditure, % -3.03 -3.53 -1.75 -1.54 -1.57 -2.29 -2.29 -2.29 -2.29 -2.29
Tax Rate, % 25.41 25.41 25.41 25.41 25.41 25.41 25.41 25.41 25.41 25.41
EBITAT 10,833.0 10,825.8 14,410.6 21,012.3 24,310.8 20,263.8 21,700.0 23,238.0 24,884.9 26,648.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12,388.0 7,216.8 19,841.6 17,830.3 14,829.8 20,421.2 18,679.0 20,002.9 21,420.5 22,938.7
WACC, % 6.34 6.34 6.34 6.34 6.34 6.34 6.34 6.34 6.34 6.34
PV UFCF
SUM PV UFCF 85,968.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 23,627
Terminal Value 706,762
Present Terminal Value 519,672
Enterprise Value 605,641
Net Debt -40,625
Equity Value 646,266
Diluted Shares Outstanding, MM 45
Equity Value Per Share 14,348.40

What You Will Receive

  • Adjustable Projection Inputs: Seamlessly modify key assumptions (growth %, profit margins, WACC) to explore various scenarios.
  • Comprehensive Market Data: Goldwin Inc.'s (8111T) financial metrics pre-loaded to enhance your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailorable and Professional Design: A refined Excel model that aligns with your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating forecasts, affirming strategies, and optimizing your time.

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital expenditures for your analysis.
  • Instant DCF Valuation: Provides quick calculations of intrinsic value, NPV, and more at the click of a button.
  • High-Precision Accuracy: Leverages Goldwin Inc.’s (8111T) actual financial data for reliable valuation insights.
  • Effortless Scenario Analysis: Easily test various assumptions and evaluate different outcomes without hassle.
  • Efficiency Booster: Save time by avoiding the creation of intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Goldwin Inc.'s (8111T) data.
  • Step 2: Review the populated sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth rates, margins).
  • Step 4: Instantly see the recalculated results, which include the intrinsic value of Goldwin Inc. (8111T).
  • Step 5: Utilize the outputs to make informed investment decisions or to create comprehensive reports.

Why Choose This Calculator for Goldwin Inc. (8111T)?

  • User-Friendly: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust parameters to suit your analysis.
  • Real-Time Adjustments: Observe immediate changes to Goldwin’s valuation as you modify inputs.
  • Pre-Configured: Comes with Goldwin’s latest financial data for fast analysis.
  • Relied Upon by Experts: A go-to resource for investors and analysts making strategic decisions.

Who Can Benefit from Goldwin Inc. (8111T)?

  • Finance Students: Discover valuation methodologies and practice them with actual market data.
  • Academics: Utilize professional valuation models for your teaching or research endeavors.
  • Investors: Evaluate your hypotheses and assess the valuation results for Goldwin Inc. (8111T).
  • Analysts: Enhance your efficiency with a customizable, ready-to-use DCF model.
  • Small Business Owners: Understand how large publicly traded companies like Goldwin Inc. (8111T) are appraised.

Contents of the Template

  • Pre-Filled Data: Features Goldwin Inc.’s historical financials and projections.
  • Discounted Cash Flow Model: A customizable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Goldwin Inc.’s profitability, efficiency, and financial leverage.
  • Customizable Inputs: Adjust revenue growth, profit margins, and tax rates effortlessly.
  • Clear Dashboard: Visual representations, including charts and tables, summarizing essential valuation 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.

No products were found matching.