Tokio Marine Holdings, Inc. (8766T) DCF Valuation

Tokio Marine Holdings, Inc. (8766.T) Évaluation DCF

JP | Financial Services | Insurance - Property & Casualty | JPX
Tokio Marine Holdings, Inc. (8766T) 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

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Tokio Marine Holdings, Inc. (8766.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, cette calculatrice DCF Tokio Marine Holdings, Inc. (8766T) est votre ressource incontournable pour une évaluation précise. Équipé de données réelles de Tokio Marine, vous pouvez ajuster les prévisions et observer les effets en temps réel.


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 5 322 356,0 5 751 641,0 6 442 793,0 893 461,0 7 580 251,0 8 223 623,0 8 921 601,0 9 678 819,8 10 500 307,3 11 391 518,3
Revenue Growth, % 0 8.07 12.02 -86.13 748.41 8.49 8.49 8.49 8.49 8.49
EBITDA 397 334,0 724 585,0 726 823,0 847 870,0 1 477 201,0 2 396 843,9 2 600 275,4 2 820 973,2 3 060 402,6 3 320 153,6
EBITDA, % 7.47 12.6 11.28 94.9 19.49 29.15 29.15 29.15 29.15 29.15
Depreciation 142 699,0 161 906,0 193 206,0 212 320,0 ,0 530 565,8 575 597,4 624 451,1 677 451,2 734 949,7
Depreciation, % 2.68 2.81 3 23.76 0 6.45 6.45 6.45 6.45 6.45
EBIT 254 635,0 562 679,0 533 617,0 635 550,0 1 477 201,0 1 866 278,1 2 024 678,0 2 196 522,1 2 382 951,4 2 585 203,8
EBIT, % 4.78 9.78 8.28 71.13 19.49 22.69 22.69 22.69 22.69 22.69
Total Cash 812 011,0 848 819,0 871 993,0 896 898,0 ,0 2 360 983,4 2 561 371,3 2 778 767,1 3 014 614,3 3 270 478,9
Total Cash, percent 15.26 14.76 13.53 100.38 ,0 28.71 28.71 28.71 28.71 28.71
Account Receivables ,0 ,0 ,0 ,0 ,0
Account Receivables, % 0 0 0 0 0
Inventories ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -26 224,0 -29 050,0 -24 877,0 -20 723,0 -26 148,0 -66 582,8 -72 234,0 -78 364,9 -85 016,1 -92 231,8
Capital Expenditure, % -0.49271 -0.50507 -0.38612 -2.32 -0.34495 -0.80965 -0.80965 -0.80965 -0.80965 -0.80965
Tax Rate, % 27.24 27.24 27.24 27.24 27.24 27.24 27.24 27.24 27.24 27.24
EBITAT 169 426,8 426 861,8 377 618,9 538 072,5 1 074 869,6 1 383 255,0 1 500 658,4 1 628 026,4 1 766 204,8 1 916 111,0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 285 901,8 559 717,8 545 947,9 729 669,5 1 048 721,6 1 847 237,9 2 004 021,8 2 174 112,7 2 358 639,9 2 558 828,9
WACC, % 4.83 4.85 4.84 4.87 4.85 4.85 4.85 4.85 4.85 4.85
PV UFCF
SUM PV UFCF ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 9 441 894,1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,610,006
Terminal Value 91,597,825
Present Terminal Value 72,286,138
Enterprise Value 81,728,032
Net Debt -843,899
Equity Value 82,571,931
Diluted Shares Outstanding, MM 1,946
Equity Value Per Share 42,422.43

What You Will Receive

  • Authentic TMH Financials: Access to both historical and projected data for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are calculated automatically.
  • Scenario Evaluation: Analyze various scenarios to assess Tokio Marine’s future prospects.
  • User-Friendly Interface: Designed for industry professionals while remaining easy to navigate for newcomers.

Key Features

  • Authentic Tokio Marine Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Tailorable Forecast Assumptions: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
  • Suitable for All Levels: An intuitive layout designed for investors, CFOs, and consultants alike.

How It Functions

  1. Step 1: Download the Excel spreadsheet.
  2. Step 2: Examine Tokio Marine Holdings, Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Adjust key variables such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the findings for investment strategies.

Why Opt for This Calculator for Tokio Marine Holdings, Inc. (8766T)?

  • Accurate Data: Access genuine financials from Tokio Marine for trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Utilize pre-configured calculations, eliminating the need for a fresh start.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Tokio Marine.
  • User-Friendly: Designed with an intuitive interface and guided instructions for all users.

Who Can Benefit from This Product?

  • Investors: Assess Tokio Marine Holdings, Inc.'s (8766T) valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation processes and evaluate forecasts effectively.
  • Startup Founders: Understand how large public companies like Tokio Marine Holdings, Inc. (8766T) are valued.
  • Consultants: Provide comprehensive valuation reports for your clients.
  • Students and Educators: Utilize real-world data to practice and teach valuation methods.

Contents of the Template

  • Pre-Filled Data: Features Tokio Marine's historical financial information and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automatic computation capabilities.
  • Weighted Average Cost of Capital (WACC): A specialized sheet for WACC calculations based on user-defined inputs.
  • Key Financial Ratios: Assess Tokio Marine’s profitability, operational efficiency, and leverage metrics.
  • Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual charts and tables that summarize critical 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.