|
Nippon Building Fund Incorporation (8951.T) Évaluation DCF
JP | Real Estate | REIT - Office | 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
Nippon Building Fund Incorporation (8951.T) Bundle
Rationalisez votre analyse et améliorez la précision avec notre (8951T) Calculator DCF! En utilisant des données réelles de Nippon Building Fund Incorporation et des hypothèses personnalisables, cet outil vous permet de prévoir, d'analyser et d'évaluer (8951T) comme un investisseur expert.
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 | 77,663.3 | 80,338.9 | 96,548.7 | 99,582.9 | 123,283.9 | 138,868.5 | 156,423.1 | 176,196.9 | 198,470.3 | 223,559.4 |
| Revenue Growth, % | 0 | 3.45 | 20.18 | 3.14 | 23.8 | 12.64 | 12.64 | 12.64 | 12.64 | 12.64 |
| EBITDA | 48,055.4 | 49,829.4 | 60,610.7 | 64,053.7 | 57,256.2 | 82,610.8 | 93,053.8 | 104,816.9 | 118,067.1 | 132,992.2 |
| EBITDA, % | 61.88 | 62.02 | 62.78 | 64.32 | 46.44 | 59.49 | 59.49 | 59.49 | 59.49 | 59.49 |
| Depreciation | 14,451.3 | 14,356.3 | 14,830.9 | 15,649.8 | 15,846.0 | 22,332.0 | 25,155.0 | 28,334.9 | 31,916.8 | 35,951.5 |
| Depreciation, % | 18.61 | 17.87 | 15.36 | 15.72 | 12.85 | 16.08 | 16.08 | 16.08 | 16.08 | 16.08 |
| EBIT | 33,604.1 | 35,473.1 | 45,779.8 | 48,403.9 | 41,410.2 | 60,278.8 | 67,898.8 | 76,482.0 | 86,150.3 | 97,040.7 |
| EBIT, % | 43.27 | 44.15 | 47.42 | 48.61 | 33.59 | 43.41 | 43.41 | 43.41 | 43.41 | 43.41 |
| Total Cash | 10,702.0 | 133,731.5 | 21,746.9 | 11,477.9 | 18,884.0 | 45,312.1 | 51,040.1 | 57,492.2 | 64,760.0 | 72,946.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 736.2 | 292.0 | 309.3 | 314.9 | .0 | 541.0 | 609.4 | 686.5 | 773.2 | 871.0 |
| Account Receivables, % | 0.94793 | 0.36346 | 0.32039 | 0.3162 | 0 | 0.3896 | 0.3896 | 0.3896 | 0.3896 | 0.3896 |
| Inventories | 4,706.0 | .0 | 4,234.7 | 4,580.2 | .0 | 4,178.5 | 4,706.8 | 5,301.7 | 5,971.9 | 6,726.9 |
| Inventories, % | 6.06 | 0 | 4.39 | 4.6 | 0 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
| Accounts Payable | 2,776.2 | 9,501.0 | 2,707.5 | 3,131.7 | 8,278.0 | 7,794.6 | 8,779.9 | 9,889.8 | 11,140.0 | 12,548.2 |
| Accounts Payable, % | 3.57 | 11.83 | 2.8 | 3.14 | 6.71 | 5.61 | 5.61 | 5.61 | 5.61 | 5.61 |
| Capital Expenditure | -44,467.0 | -53,915.0 | -327,735.1 | -108,139.6 | -5,399.0 | -91,304.6 | -102,846.6 | -115,847.7 | -130,492.3 | -146,988.1 |
| Capital Expenditure, % | -57.26 | -67.11 | -339.45 | -108.59 | -4.38 | -65.75 | -65.75 | -65.75 | -65.75 | -65.75 |
| Tax Rate, % | 0.00257407 | 0.00257407 | 0.00257407 | 0.00257407 | 0.00257407 | 0.00257407 | 0.00257407 | 0.00257407 | 0.00257407 | 0.00257407 |
| EBITAT | 33,601.5 | 35,471.3 | 45,775.5 | 48,400.1 | 41,409.2 | 60,274.9 | 67,894.3 | 76,477.0 | 86,144.6 | 97,034.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 919.8 | 7,787.6 | -278,174.2 | -44,016.5 | 61,897.5 | -13,900.8 | -9,408.6 | -10,597.9 | -11,937.6 | -13,446.7 |
| WACC, % | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -50,416.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -13,716 | |||||||||
| Terminal Value | -379,166 | |||||||||
| Present Terminal Value | -288,506 | |||||||||
| Enterprise Value | -338,922 | |||||||||
| Net Debt | 573,616 | |||||||||
| Equity Value | -912,538 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | -107,294.83 |
What You Will Gain
- Comprehensive Financial Model: Utilize Nippon Building Fund Incorporation’s actual data for accurate DCF valuation.
- Full Forecast Flexibility: Modify revenue growth, margins, WACC, and other essential drivers to suit your analysis.
- Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
- Professional-Grade Template: An expertly crafted Excel file ready for investor presentations.
- Customizable and Reusable: Designed for adaptability, perfect for ongoing detailed forecasting.
Key Features
- 🔍 Real-Life 8951T Financials: Pre-filled historical and projected data for Nippon Building Fund Incorporation.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Nippon Building Fund's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Nippon Building Fund's valuation instantly after making adjustments.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Operates
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled Nippon Building Fund (8951T) data, including historical and forecasted figures.
- Step 3: Modify the key assumptions (highlighted in yellow) according to your evaluation.
- Step 4: Observe the automatic updates reflecting Nippon Building Fund's intrinsic value.
- Step 5: Utilize the results for making investment choices or compiling reports.
Why Opt for This Calculator?
- All-in-One Solution: Combines DCF, WACC, and key financial ratio analyses in a single platform.
- Adjustable Parameters: Modify the cells highlighted in yellow to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Nippon Building Fund Incorporation (8951T).
- Data-Driven: Comes with historical and projected data for accurate baseline assessments.
- Industry Standard: Perfect for financial analysts, investors, and consulting professionals.
Who Can Benefit from This Product?
- Investors: Assess Nippon Building Fund Incorporation’s (8951T) valuation before making stock transactions.
- CFOs and Financial Analysts: Improve valuation workflows and evaluate financial forecasts.
- Startup Founders: Understand the valuation methods used for established companies like Nippon Building Fund Incorporation.
- Consultants: Provide clients with comprehensive valuation reports for informed decision-making.
- Students and Educators: Utilize authentic data to practice and teach valuation methodologies.
Contents of the Template
- Comprehensive DCF Model: An editable template featuring in-depth valuation calculations.
- Real-World Data: Historical and projected financial data for Nippon Building Fund Incorporation (8951T) preloaded for your analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.
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.