|
Start Corporation Inc. (8850.T) Évaluation DCF
JP | Real Estate | Real Estate - Diversified | 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
Starts Corporation Inc. (8850.T) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice DCF (8850T) est votre outil incontournable pour une évaluation précise. Équipé de données réelles de Start Corporation Inc., vous pouvez facilement ajuster les prévisions et observer instantanément les effets.
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 | 209,091.0 | 198,963.0 | 196,578.0 | 233,871.0 | 233,408.0 | 237,742.7 | 242,157.8 | 246,655.0 | 251,235.6 | 255,901.4 |
| Revenue Growth, % | 0 | -4.84 | -1.2 | 18.97 | -0.19797 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 |
| EBITDA | 27,496.0 | 28,251.0 | 31,239.0 | 36,224.0 | 39,867.0 | 36,046.6 | 36,716.0 | 37,397.9 | 38,092.4 | 38,799.8 |
| EBITDA, % | 13.15 | 14.2 | 15.89 | 15.49 | 17.08 | 15.16 | 15.16 | 15.16 | 15.16 | 15.16 |
| Depreciation | 4,838.0 | 4,959.0 | 5,360.0 | 5,743.0 | 6,355.0 | 6,044.0 | 6,156.2 | 6,270.6 | 6,387.0 | 6,505.6 |
| Depreciation, % | 2.31 | 2.49 | 2.73 | 2.46 | 2.72 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 |
| EBIT | 22,658.0 | 23,292.0 | 25,879.0 | 30,481.0 | 33,512.0 | 30,002.6 | 30,559.7 | 31,127.3 | 31,705.3 | 32,294.2 |
| EBIT, % | 10.84 | 11.71 | 13.16 | 13.03 | 14.36 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 |
| Total Cash | 60,036.0 | 72,650.0 | 74,385.0 | 85,225.0 | 94,037.0 | 85,490.8 | 87,078.4 | 88,695.6 | 90,342.7 | 92,020.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12,797.0 | 11,641.0 | 12,992.0 | 15,868.0 | 20,036.0 | 16,142.4 | 16,442.2 | 16,747.5 | 17,058.5 | 17,375.3 |
| Account Receivables, % | 6.12 | 5.85 | 6.61 | 6.78 | 8.58 | 6.79 | 6.79 | 6.79 | 6.79 | 6.79 |
| Inventories | 29,893.0 | 24,231.0 | 20,491.0 | 13,852.0 | 17,552.0 | 23,936.9 | 24,381.4 | 24,834.2 | 25,295.4 | 25,765.1 |
| Inventories, % | 14.3 | 12.18 | 10.42 | 5.92 | 7.52 | 10.07 | 10.07 | 10.07 | 10.07 | 10.07 |
| Accounts Payable | 20,039.0 | 16,815.0 | 16,676.0 | 22,801.0 | 22,198.0 | 21,766.8 | 22,171.1 | 22,582.8 | 23,002.2 | 23,429.4 |
| Accounts Payable, % | 9.58 | 8.45 | 8.48 | 9.75 | 9.51 | 9.16 | 9.16 | 9.16 | 9.16 | 9.16 |
| Capital Expenditure | -7,812.0 | -9,411.0 | -17,863.0 | -10,666.0 | -17,875.0 | -14,156.2 | -14,419.1 | -14,686.9 | -14,959.6 | -15,237.4 |
| Capital Expenditure, % | -3.74 | -4.73 | -9.09 | -4.56 | -7.66 | -5.95 | -5.95 | -5.95 | -5.95 | -5.95 |
| Tax Rate, % | 33.61 | 33.61 | 33.61 | 33.61 | 33.61 | 33.61 | 33.61 | 33.61 | 33.61 | 33.61 |
| EBITAT | 15,261.1 | 15,779.9 | 16,947.5 | 20,387.9 | 22,249.0 | 20,033.8 | 20,405.8 | 20,784.8 | 21,170.8 | 21,564.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -10,363.9 | 14,921.9 | 6,694.5 | 25,352.9 | 2,258.0 | 8,999.2 | 11,802.9 | 12,022.1 | 12,245.4 | 12,472.8 |
| WACC, % | 5.39 | 5.39 | 5.37 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 48,968.0 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 12,535 | |||||||||
| Terminal Value | 256,826 | |||||||||
| Present Terminal Value | 197,620 | |||||||||
| Enterprise Value | 246,588 | |||||||||
| Net Debt | -20,605 | |||||||||
| Equity Value | 267,193 | |||||||||
| Diluted Shares Outstanding, MM | 50 | |||||||||
| Equity Value Per Share | 5,379.25 |
Your Benefits
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Starts Corporation Inc. (8850T).
- Accurate Data: Access to historical figures and forward-looking estimates (highlighted in the yellow cells).
- Forecast Customization: Adjust key assumptions like revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly assess how your inputs affect the valuation of Starts Corporation Inc. (8850T).
- Professional Resource: Tailored for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Designed for clarity and convenience, complete with step-by-step guidance.
Key Features
- Pre-Loaded Data: Starts Corporation Inc.'s historical financial statements and pre-filled forecasts.
- Fully Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Results: Observe the recalculation of Starts Corporation Inc.'s intrinsic value instantly.
- Intuitive Visual Outputs: Dashboard charts present valuation outcomes and essential metrics clearly.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Starts Corporation Inc. (8850T) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model refreshes automatically to reflect Starts Corporation Inc.'s (8850T) intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial assessments.
Why Choose Starts Corporation Inc. (8850T) Calculator?
- Reliable Data: Access authentic financials for Starts Corporation Inc. to ensure trustworthy valuation outcomes.
- Fully Customizable: Tailor essential inputs like growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Built-in calculations save you time and effort, eliminating the need for starting from the ground up.
- Advanced Tool: Crafted for investors, analysts, and consultants seeking precision in their evaluations.
- Easy to Use: User-friendly design and comprehensive guidance make it accessible for everyone.
Who Should Utilize This Product?
- Investors: Accurately determine the fair value of Starts Corporation Inc. (8850T) prior to making investment choices.
- CFOs: Utilize a comprehensive DCF model for detailed financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling techniques employed by leading corporations.
- Educators: Employ it as a practical tool to illustrate various valuation methodologies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Starts Corporation Inc. (8850T), covering revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that reveal intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Provides insights into profitability, leverage, and efficiency ratios for Starts Corporation Inc. (8850T).
- Dashboard and Charts: A visual summary of valuation outputs and assumptions, designed for easy result analysis.
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.