![]() |
Meitec Corporation (9744.T) Évaluation DCF
JP | Industrials | Staffing & Employment 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
Meitec Corporation (9744.T) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice DCF MEITEC Corporation (9744T) est votre outil de référence pour une évaluation précise. Préchargé avec les données réelles de Meitec Corporation, vous pouvez 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 | 100,995.0 | 96,626.0 | 107,140.0 | 119,069.0 | 126,976.0 | 134,699.3 | 142,892.3 | 151,583.7 | 160,803.8 | 170,584.6 |
Revenue Growth, % | 0 | -4.33 | 10.88 | 11.13 | 6.64 | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 |
EBITDA | 13,488.0 | 10,787.0 | 13,368.0 | 16,875.0 | 18,031.0 | 17,610.2 | 18,681.4 | 19,817.7 | 21,023.1 | 22,301.8 |
EBITDA, % | 13.36 | 11.16 | 12.48 | 14.17 | 14.2 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 |
Depreciation | 562.0 | 553.0 | 550.0 | 411.0 | 370.0 | 613.9 | 651.2 | 690.8 | 732.8 | 777.4 |
Depreciation, % | 0.55646 | 0.57231 | 0.51335 | 0.34518 | 0.29139 | 0.45574 | 0.45574 | 0.45574 | 0.45574 | 0.45574 |
EBIT | 12,926.0 | 10,234.0 | 12,818.0 | 16,464.0 | 17,661.0 | 16,996.4 | 18,030.2 | 19,126.8 | 20,290.2 | 21,524.4 |
EBIT, % | 12.8 | 10.59 | 11.96 | 13.83 | 13.91 | 12.62 | 12.62 | 12.62 | 12.62 | 12.62 |
Total Cash | 47,033.0 | 45,132.0 | 49,706.0 | 51,028.0 | 52,744.0 | 60,362.9 | 64,034.5 | 67,929.3 | 72,061.1 | 76,444.2 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 14,694.0 | 14,600.0 | 16,098.0 | 17,354.0 | 18,211.0 | 19,828.0 | 21,034.1 | 22,313.4 | 23,670.7 | 25,110.4 |
Account Receivables, % | 14.55 | 15.11 | 15.03 | 14.57 | 14.34 | 14.72 | 14.72 | 14.72 | 14.72 | 14.72 |
Inventories | 154.0 | 139.0 | 178.0 | 172.0 | 174.0 | 200.4 | 212.6 | 225.5 | 239.3 | 253.8 |
Inventories, % | 0.15248 | 0.14385 | 0.16614 | 0.14445 | 0.13703 | 0.14879 | 0.14879 | 0.14879 | 0.14879 | 0.14879 |
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 | -431.0 | -225.0 | -197.0 | -286.0 | -260.0 | -347.1 | -368.2 | -390.6 | -414.4 | -439.6 |
Capital Expenditure, % | -0.42675 | -0.23286 | -0.18387 | -0.2402 | -0.20476 | -0.25769 | -0.25769 | -0.25769 | -0.25769 | -0.25769 |
Tax Rate, % | 30.11 | 30.11 | 30.11 | 30.11 | 30.11 | 30.11 | 30.11 | 30.11 | 30.11 | 30.11 |
EBITAT | 9,061.5 | 6,982.3 | 9,151.5 | 12,197.9 | 12,343.7 | 12,023.4 | 12,754.7 | 13,530.5 | 14,353.5 | 15,226.6 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -5,655.5 | 7,419.3 | 7,967.5 | 11,072.9 | 11,594.7 | 10,646.7 | 11,819.5 | 12,538.4 | 13,301.1 | 14,110.1 |
WACC, % | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 |
PV UFCF | ||||||||||
SUM PV UFCF | 50,577.2 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 14,392 | |||||||||
Terminal Value | 282,304 | |||||||||
Present Terminal Value | 200,358 | |||||||||
Enterprise Value | 250,935 | |||||||||
Net Debt | -52,744 | |||||||||
Equity Value | 303,679 | |||||||||
Diluted Shares Outstanding, MM | 78 | |||||||||
Equity Value Per Share | 3,887.57 |
What You Will Receive
- Authentic Meitec Data: Preloaded financial information – from revenue to EBIT – based on both actual and forecasted figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on Meitec’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Key Features
- Authentic Meitec Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify the highlighted cells, such as WACC, growth rates, and profit margins.
- Interactive Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear graphs and summaries to help you visualize your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.
How It Operates
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled Meitec Corporation (9744T) data (historical and forecasted).
- Step 3: Modify key assumptions (highlighted in yellow) according to your insights.
- Step 4: Observe automatic recalculations for Meitec Corporation's (9744T) intrinsic value.
- Step 5: Utilize the results for investment analyses or reporting purposes.
Why Opt for This Calculator?
- All-In-One Solution: Offers DCF, WACC, and financial ratio analyses in a single tool.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes Meitec Corporation's intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable starting points.
- High-Quality Standard: Perfect for financial analysts, investors, and business consultants.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Meitec Corporation (9744T) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models focused on Meitec Corporation (9744T).
- Consultants: Provide professional valuation insights for Meitec Corporation (9744T) to clients swiftly and accurately.
- Business Owners: Gain a deeper understanding of how large firms like Meitec Corporation (9744T) are valued to inform your own business strategies.
- Finance Students: Learn valuation techniques using real-world data and scenarios centered around Meitec Corporation (9744T).
Contents of the Template
- Preloaded 9744T Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Expert-level sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Customizable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for thorough analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.