|
Mitsubishi Estate Logistics REIT Investment Corporation (3481.T) DCF Valuation |
- ✓ 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
Mitsubishi Estate Logistics REIT Investment Corporation (3481.T) Bundle
Discover the true potential of Mitsubishi Estate Logistics REIT Investment Corporation (3481T) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how changes influence the valuation of Mitsubishi Estate Logistics REIT Investment Corporation (3481T) – all within a user-friendly Excel template.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,543.6 | 9,156.5 | 11,305.7 | 14,660.8 | 16,914.2 | 21,500.0 | 27,329.0 | 34,738.5 | 44,156.8 | 56,128.5 |
| Revenue Growth, % | 0 | 39.93 | 23.47 | 29.68 | 15.37 | 27.11 | 27.11 | 27.11 | 27.11 | 27.11 |
| EBITDA | 4,610.6 | 6,418.6 | 7,954.9 | 10,006.1 | 11,914.5 | 15,033.3 | 19,109.1 | 24,290.0 | 30,875.5 | 39,246.4 |
| EBITDA, % | 70.46 | 70.1 | 70.36 | 68.25 | 70.44 | 69.92 | 69.92 | 69.92 | 69.92 | 69.92 |
| Depreciation | 1,187.2 | 1,656.6 | 1,984.5 | 2,563.7 | 2,725.5 | 3,757.7 | 4,776.5 | 6,071.5 | 7,717.6 | 9,810.0 |
| Depreciation, % | 18.14 | 18.09 | 17.55 | 17.49 | 16.11 | 17.48 | 17.48 | 17.48 | 17.48 | 17.48 |
| EBIT | 3,423.5 | 4,762.0 | 5,970.4 | 7,442.3 | 9,189.0 | 11,275.6 | 14,332.6 | 18,218.5 | 23,157.9 | 29,436.5 |
| EBIT, % | 52.32 | 52.01 | 52.81 | 50.76 | 54.33 | 52.44 | 52.44 | 52.44 | 52.44 | 52.44 |
| Total Cash | 3,504.7 | 4,669.7 | 4,242.0 | 4,493.0 | 4,679.2 | 8,616.7 | 10,952.9 | 13,922.4 | 17,697.1 | 22,495.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 27.5 | 637.5 | 1,848.1 | .0 | .0 | 1,020.3 | 1,296.9 | 1,648.6 | 2,095.5 | 2,663.7 |
| Account Receivables, % | 0.41963 | 6.96 | 16.35 | 0 | 0 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
| Inventories | 4,404.7 | 6,995.8 | 8,571.7 | .0 | .0 | 9,439.9 | 11,999.3 | 15,252.5 | 19,387.8 | 24,644.2 |
| Inventories, % | 67.31 | 76.4 | 75.82 | 0 | 0 | 43.91 | 43.91 | 43.91 | 43.91 | 43.91 |
| Accounts Payable | 90.6 | 11.2 | 313.5 | 416.0 | 279.4 | 377.0 | 479.3 | 609.2 | 774.4 | 984.3 |
| Accounts Payable, % | 1.38 | 0.12187 | 2.77 | 2.84 | 1.65 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 |
| Capital Expenditure | -31,111.7 | -57,947.5 | -46,565.7 | -46,415.7 | -16,697.3 | -21,444.8 | -27,259.0 | -34,649.4 | -44,043.5 | -55,984.6 |
| Capital Expenditure, % | -475.45 | -632.86 | -411.88 | -316.6 | -98.72 | -99.74 | -99.74 | -99.74 | -99.74 | -99.74 |
| Tax Rate, % | 0.02027964 | 0.02027964 | 0.02027964 | 0.02027964 | 0.02027964 | 0.02027964 | 0.02027964 | 0.02027964 | 0.02027964 | 0.02027964 |
| EBITAT | 3,421.6 | 4,760.1 | 5,968.5 | 7,440.3 | 9,187.2 | 11,271.7 | 14,327.7 | 18,212.2 | 23,149.9 | 29,426.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30,844.5 | -54,811.3 | -41,096.7 | -25,889.4 | -4,921.2 | -16,778.0 | -10,888.5 | -13,840.6 | -17,593.1 | -22,363.0 |
| WACC, % | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -70,155.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -22,810 | |||||||||
| Terminal Value | -805,355 | |||||||||
| Present Terminal Value | -636,079 | |||||||||
| Enterprise Value | -706,235 | |||||||||
| Net Debt | 108,370 | |||||||||
| Equity Value | -814,605 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -539,310.69 |
Benefits You Will Receive
- Comprehensive (3481T) Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust parameters such as WACC, tax rates, revenue growth, and capital expenditures.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Explore various scenarios to assess the future performance of Mitsubishi Estate Logistics REIT.
- User-Friendly Design: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Real-Time 3481T Data: Informed by Mitsubishi Estate Logistics REIT's historical performance and anticipated future trends.
- Customizable Financial Inputs: Tailor growth projections, operating margins, discount rates, tax assumptions, and capital investment plans.
- Advanced Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value according to your specified inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate differing valuation possibilities.
- User-Friendly Interface: Intuitive layout designed for both industry professionals and newcomers.
How It Works
- Download the Template: Instantly access the Excel-based Mitsubishi Estate Logistics REIT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates the intrinsic value of Mitsubishi Estate Logistics REIT.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis for (3481T).
Why Opt for This Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Mitsubishi Estate Logistics REIT Investment Corporation (3481T).
- Flexible Inputs: Modify the yellow-highlighted cells to explore different scenarios and outcomes.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Mitsubishi Estate Logistics REIT Investment Corporation (3481T).
- Preloaded Information: Features both historical and projected data for reliable analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Mitsubishi Estate Logistics REIT Investment Corporation (3481T).
Who Should Utilize This Offering?
- Individual Investors: Gain insights to make informed decisions about investing in Mitsubishi Estate Logistics REIT (3481T).
- Financial Analysts: Enhance valuation methods with comprehensive financial models tailored for real estate investment trusts.
- Consultants: Provide timely and accurate valuation analyses to clients concerning Mitsubishi Estate Logistics REIT (3481T).
- Business Owners: Learn from the valuation approaches of established firms like Mitsubishi Estate Logistics REIT (3481T) to refine your business strategies.
- Finance Students: Explore valuation practices using real market data and case studies involving Mitsubishi Estate Logistics REIT (3481T).
Contents of the Template
- Historical Performance: Contains Mitsubishi Estate Logistics REIT Investment Corporation's past financial results and foundational forecasts.
- DCF and Leveraged DCF Models: Comprehensive templates for estimating the intrinsic value of Mitsubishi Estate Logistics REIT Investment Corporation (3481T).
- WACC Calculation Sheet: Pre-configured computations for Weighted Average Cost of Capital.
- Customizable Inputs: Adjust essential factors such as growth rates, EBITDA percentages, and capital expenditure projections.
- Quarterly and Annual Financial Statements: Thorough analysis of Mitsubishi Estate Logistics REIT Investment Corporation's financial data.
- Interactive Dashboard: Dynamic visualization of valuation outcomes and forecasts.
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.