|
Tama Home Co., Ltd. (1419.T) DCF Valuation
JP | Consumer Cyclical | Residential Construction | JPX
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Tama Home Co., Ltd. (1419.T) Bundle
Explore the financial outlook of Tama Home Co., Ltd. (1419T) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Tama Home Co., Ltd. (1419T) and enhance your investment decisions.
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 | 209,207.0 | 218,092.0 | 240,760.0 | 256,065.0 | 247,733.0 | 258,722.3 | 270,199.2 | 282,185.1 | 294,702.8 | 307,775.7 |
| Revenue Growth, % | 0 | 4.25 | 10.39 | 6.36 | -3.25 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| EBITDA | 10,023.0 | 12,255.0 | 13,933.0 | 15,335.0 | 15,205.0 | 14,655.9 | 15,306.0 | 15,985.0 | 16,694.1 | 17,434.6 |
| EBITDA, % | 4.79 | 5.62 | 5.79 | 5.99 | 6.14 | 5.66 | 5.66 | 5.66 | 5.66 | 5.66 |
| Depreciation | 1,550.0 | 1,682.0 | 1,615.0 | 1,993.0 | 2,289.0 | 2,010.4 | 2,099.6 | 2,192.7 | 2,290.0 | 2,391.6 |
| Depreciation, % | 0.74089 | 0.77123 | 0.67079 | 0.77832 | 0.92398 | 0.77704 | 0.77704 | 0.77704 | 0.77704 | 0.77704 |
| EBIT | 8,473.0 | 10,573.0 | 12,318.0 | 13,342.0 | 12,916.0 | 12,645.5 | 13,206.5 | 13,792.3 | 14,404.1 | 15,043.1 |
| EBIT, % | 4.05 | 4.85 | 5.12 | 5.21 | 5.21 | 4.89 | 4.89 | 4.89 | 4.89 | 4.89 |
| Total Cash | 30,993.0 | 32,681.0 | 33,471.0 | 34,323.0 | 26,105.0 | 35,001.7 | 36,554.3 | 38,175.9 | 39,869.3 | 41,637.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8,152.0 | 8,486.0 | 3,938.0 | 2,809.0 | 1,398.0 | 5,735.7 | 5,990.1 | 6,255.8 | 6,533.3 | 6,823.1 |
| Account Receivables, % | 3.9 | 3.89 | 1.64 | 1.1 | 0.56432 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| Inventories | 35,029.0 | 32,112.0 | 40,585.0 | 45,700.0 | 35,033.0 | 41,557.7 | 43,401.2 | 45,326.4 | 47,337.1 | 49,436.9 |
| Inventories, % | 16.74 | 14.72 | 16.86 | 17.85 | 14.14 | 16.06 | 16.06 | 16.06 | 16.06 | 16.06 |
| Accounts Payable | 14,260.0 | 15,301.0 | 16,520.0 | 18,450.0 | 17,390.0 | 18,068.4 | 18,869.9 | 19,707.0 | 20,581.2 | 21,494.1 |
| Accounts Payable, % | 6.82 | 7.02 | 6.86 | 7.21 | 7.02 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| Capital Expenditure | -2,679.0 | -1,655.0 | -2,043.0 | -2,779.0 | -1,996.0 | -2,472.8 | -2,582.5 | -2,697.1 | -2,816.7 | -2,941.7 |
| Capital Expenditure, % | -1.28 | -0.75885 | -0.84856 | -1.09 | -0.80571 | -0.95579 | -0.95579 | -0.95579 | -0.95579 | -0.95579 |
| Tax Rate, % | 31.26 | 31.26 | 31.26 | 31.26 | 31.26 | 31.26 | 31.26 | 31.26 | 31.26 | 31.26 |
| EBITAT | 5,275.9 | 7,320.3 | 8,388.6 | 8,842.9 | 8,878.5 | 8,462.9 | 8,838.3 | 9,230.4 | 9,639.9 | 10,067.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -24,774.1 | 10,971.3 | 5,254.6 | 6,000.9 | 20,189.5 | -2,183.5 | 7,059.0 | 7,372.1 | 7,699.1 | 8,040.7 |
| WACC, % | 5.4 | 5.42 | 5.42 | 5.41 | 5.42 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 22,986.9 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 8,081 | |||||||||
| Terminal Value | 164,431 | |||||||||
| Present Terminal Value | 126,323 | |||||||||
| Enterprise Value | 149,310 | |||||||||
| Net Debt | -16,968 | |||||||||
| Equity Value | 166,278 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 5,736.04 |
What You Will Receive
- Authentic 1419T Financial Data: Pre-filled with Tama Home’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Effortlessly adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instantaneous Calculations: Watch the intrinsic value of Tama Home update in real-time as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- Intuitive Design: User-friendly layout and clear guidance suitable for all skill levels.
Core Highlights
- Customizable Forecasting Inputs: Adjust essential parameters such as sales growth, operating margin, and investment expenditures.
- Instant DCF Valuation: Quickly determines intrinsic value, NPV, and additional financial metrics.
- High-Level Precision: Leverages Tama Home Co., Ltd.'s actual financial data for dependable valuation results.
- Effortless Scenario Evaluation: Easily explore various assumptions and assess their impacts.
- Efficiency-Boosting Solution: Removes the hassle of constructing intricate valuation models from the ground up.
How It Operates
- Download the Template: Gain immediate access to the Excel-based Tama Home Co., Ltd. (1419T) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, profit margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Tama Home’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Use the findings to inform your investment or financial strategy.
Why Choose Tama Home Co., Ltd. (1419T)?
- User-Friendly Interface: Tailored for both newcomers and seasoned professionals.
- Customizable Parameters: Adjust inputs effortlessly to suit your analysis requirements.
- Real-Time Updates: Observe immediate changes to Tama Home’s valuation as you modify inputs.
- Pre-Configured Data: Comes loaded with Tama Home’s actual financial figures for swift assessments.
- Preferred by Industry Experts: Utilized by investors and analysts for making informed choices.
Who Can Benefit from This Product?
- Investors: Evaluate Tama Home Co., Ltd.'s (1419T) valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation projects and validate forecasts for better decision-making.
- Startup Founders: Gain insights into how prominent firms like Tama Home Co., Ltd. (1419T) are appraised.
- Consultants: Create comprehensive valuation reports for clients in real estate and construction.
- Students and Educators: Utilize practical data to teach and apply valuation methods effectively.
What the Template Includes
- Historical Data: Contains Tama Home Co., Ltd.'s (1419T) previous financials and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of Tama Home Co., Ltd. (1419T).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize key drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough breakdown of Tama Home Co., Ltd.'s (1419T) financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and projections.
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.