|
Leopalace21 Corporation (8848.T) Évaluation DCF
JP | Real Estate | Real Estate - Services | 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
Leopalace21 Corporation (8848.T) Bundle
Gardez un aperçu de l'analyse de l'évaluation de votre Corporation Leopalace21 (8848T) à l'aide de notre calculatrice sophistiquée DCF! Avec les données réelles (8848T) préchargées, ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses pour un calcul précis de la valeur intrinsèque de Leopalace21 Corporation.
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 | 433,552.0 | 408,958.0 | 398,365.0 | 406,449.0 | 422,671.0 | 426,075.3 | 429,506.9 | 432,966.3 | 436,453.4 | 439,968.7 |
| Revenue Growth, % | 0 | -5.67 | -2.59 | 2.03 | 3.99 | 0.80542 | 0.80542 | 0.80542 | 0.80542 | 0.80542 |
| EBITDA | -24,445.0 | -18,760.0 | 11,134.0 | 16,457.0 | 27,974.0 | 2,758.2 | 2,780.4 | 2,802.8 | 2,825.3 | 2,848.1 |
| EBITDA, % | -5.64 | -4.59 | 2.79 | 4.05 | 6.62 | 0.64734 | 0.64734 | 0.64734 | 0.64734 | 0.64734 |
| Depreciation | 470,027.0 | 438,141.0 | 396,591.0 | 396,569.0 | 4,660.0 | 339,348.8 | 342,082.0 | 344,837.2 | 347,614.5 | 350,414.3 |
| Depreciation, % | 108.41 | 107.14 | 99.55 | 97.57 | 1.1 | 79.65 | 79.65 | 79.65 | 79.65 | 79.65 |
| EBIT | -494,472.0 | -456,901.0 | -385,457.0 | -380,112.0 | 23,314.0 | -327,876.9 | -330,517.7 | -333,179.7 | -335,863.2 | -338,568.3 |
| EBIT, % | -114.05 | -111.72 | -96.76 | -93.52 | 5.52 | -76.95 | -76.95 | -76.95 | -76.95 | -76.95 |
| Total Cash | 66,452.0 | 54,963.0 | 45,723.0 | 53,560.0 | 68,627.0 | 59,359.8 | 59,837.9 | 60,319.8 | 60,805.7 | 61,295.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7,760.0 | 10,871.0 | 8,015.0 | 6,995.0 | .0 | 6,971.5 | 7,027.6 | 7,084.2 | 7,141.3 | 7,198.8 |
| Account Receivables, % | 1.79 | 2.66 | 2.01 | 1.72 | 0 | 1.64 | 1.64 | 1.64 | 1.64 | 1.64 |
| Inventories | 5,250.0 | 1,264.0 | 1,311.0 | 1,207.0 | 844.0 | 1,998.9 | 2,015.0 | 2,031.3 | 2,047.6 | 2,064.1 |
| Inventories, % | 1.21 | 0.30908 | 0.3291 | 0.29696 | 0.19968 | 0.46915 | 0.46915 | 0.46915 | 0.46915 | 0.46915 |
| Accounts Payable | 4,621.0 | 3,686.0 | 2,979.0 | 2,583.0 | 2,979.0 | 3,455.7 | 3,483.5 | 3,511.6 | 3,539.9 | 3,568.4 |
| Accounts Payable, % | 1.07 | 0.90132 | 0.74781 | 0.6355 | 0.7048 | 0.81106 | 0.81106 | 0.81106 | 0.81106 | 0.81106 |
| Capital Expenditure | -3,743.0 | -2,837.0 | -1,486.0 | -610.0 | -319.0 | -1,836.9 | -1,851.7 | -1,866.6 | -1,881.7 | -1,896.8 |
| Capital Expenditure, % | -0.86333 | -0.69371 | -0.37302 | -0.15008 | -0.07547241 | -0.43113 | -0.43113 | -0.43113 | -0.43113 | -0.43113 |
| Tax Rate, % | -147.35 | -147.35 | -147.35 | -147.35 | -147.35 | -147.35 | -147.35 | -147.35 | -147.35 | -147.35 |
| EBITAT | -683,786.8 | -471,948.3 | -471,392.5 | -2,644,895.9 | 57,667.4 | -327,876.9 | -330,517.7 | -333,179.7 | -335,863.2 | -338,568.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -225,891.8 | -36,704.3 | -74,185.5 | -2,248,208.9 | 69,762.4 | 1,985.3 | 9,668.2 | 9,746.0 | 9,824.5 | 9,903.7 |
| WACC, % | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 33,045.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 10,102 | |||||||||
| Terminal Value | 211,819 | |||||||||
| Present Terminal Value | 152,665 | |||||||||
| Enterprise Value | 185,711 | |||||||||
| Net Debt | -37,748 | |||||||||
| Equity Value | 223,459 | |||||||||
| Diluted Shares Outstanding, MM | 420 | |||||||||
| Equity Value Per Share | 531.90 |
What You Will Receive
- Genuine (8848T) Financial Data: Pre-loaded with Leopalace21's historical and projected figures for thorough analysis.
- Completely Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch Leopalace21’s intrinsic value update in real-time based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants looking for precise DCF outcomes.
- Intuitive Design: A straightforward layout and clear guidance suitable for all skill levels.
Key Features
- Pre-Loaded Data: Leopalace21 Corporation's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Monitor Leopalace21 Corporation's intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and key metrics effectively.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Leopalace21 DCF Calculator for (8848T).
- Input Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, profit margins, and other key factors.
- Instant Calculations: The model automatically recalculates the intrinsic value of Leopalace21.
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the findings to inform your investment strategies or financial assessments.
Why Choose This Calculator for Leopalace21 Corporation (8848T)?
- Reliable Data: Utilize accurate financial information from Leopalace21 for dependable valuation outcomes.
- Tailorable Options: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Built-in calculations save you the hassle of starting from scratch.
- Professional Quality: Specifically crafted for investors, analysts, and consultants.
- User-Centric Design: The intuitive interface and clear, step-by-step guidance make it accessible for all users.
Who Can Benefit from This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments related to Leopalace21 Corporation (8848T).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Equip clients with precise valuation insights for Leopalace21 Corporation (8848T) investments.
- Students and Educators: Utilize real-time data for hands-on practice and instruction in financial modeling.
- Real Estate Enthusiasts: Gain insight into how companies like Leopalace21 Corporation (8848T) are valued within the property market.
Contents of the Template
- In-Depth DCF Model: Editable framework featuring comprehensive valuation calculations.
- Real-World Data: Leopalace21 Corporation's (8848T) historical and projected financials included for detailed analysis.
- Customizable Assumptions: Modify WACC, growth rates, and tax considerations to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Financial Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Representations: Charts and tables designed to deliver clear, actionable insights.
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.