|
GungHo Online Entertainment, Inc. (3765.T) DCF Valuation
JP | Technology | Electronic Gaming & Multimedia | 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
GungHo Online Entertainment, Inc. (3765.T) Bundle
Whether you’re an investor or an analyst, this (3765T) DCF Calculator is your go-to resource for accurate valuation. Preloaded with GungHo Online Entertainment, Inc. real data, you can adjust forecasts and observe the effects in real-time.
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 | 101,392.0 | 98,844.0 | 104,626.0 | 105,505.0 | 125,315.0 | 132,505.9 | 140,109.5 | 148,149.3 | 156,650.6 | 165,639.6 |
| Revenue Growth, % | 0 | -2.51 | 5.85 | 0.84014 | 18.78 | 5.74 | 5.74 | 5.74 | 5.74 | 5.74 |
| EBITDA | 29,304.0 | 29,464.0 | 37,639.0 | 29,936.0 | 29,091.0 | 38,764.2 | 40,988.6 | 43,340.6 | 45,827.6 | 48,457.3 |
| EBITDA, % | 28.9 | 29.81 | 35.97 | 28.37 | 23.21 | 29.25 | 29.25 | 29.25 | 29.25 | 29.25 |
| Depreciation | 954.0 | 2,590.0 | 919.0 | 983.0 | 1,210.0 | 1,679.3 | 1,775.7 | 1,877.6 | 1,985.3 | 2,099.3 |
| Depreciation, % | 0.9409 | 2.62 | 0.87837 | 0.93171 | 0.96557 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 |
| EBIT | 28,350.0 | 26,874.0 | 36,720.0 | 28,953.0 | 27,881.0 | 37,084.8 | 39,212.9 | 41,463.0 | 43,842.3 | 46,358.1 |
| EBIT, % | 27.96 | 27.19 | 35.1 | 27.44 | 22.25 | 27.99 | 27.99 | 27.99 | 27.99 | 27.99 |
| Total Cash | 86,507.0 | 102,725.0 | 116,463.0 | 127,208.0 | 140,033.0 | 128,615.4 | 135,995.7 | 143,799.5 | 152,051.1 | 160,776.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6,760.0 | 9,746.0 | 9,541.0 | 12,953.0 | .0 | 10,050.2 | 10,626.9 | 11,236.7 | 11,881.5 | 12,563.3 |
| Account Receivables, % | 6.67 | 9.86 | 9.12 | 12.28 | 0 | 7.58 | 7.58 | 7.58 | 7.58 | 7.58 |
| Inventories | 46.0 | 117.0 | 71.0 | 13.0 | 23.0 | 69.5 | 73.5 | 77.7 | 82.2 | 86.9 |
| Inventories, % | 0.04536847 | 0.11837 | 0.06786076 | 0.01232169 | 0.01835375 | 0.0524546 | 0.0524546 | 0.0524546 | 0.0524546 | 0.0524546 |
| Accounts Payable | 3,303.0 | 3,797.0 | 3,156.0 | 7,136.0 | 5,616.0 | 5,660.8 | 5,985.7 | 6,329.1 | 6,692.3 | 7,076.4 |
| Accounts Payable, % | 3.26 | 3.84 | 3.02 | 6.76 | 4.48 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 |
| Capital Expenditure | -3,838.0 | -2,639.0 | -676.0 | -431.0 | -617.0 | -2,120.7 | -2,242.4 | -2,371.0 | -2,507.1 | -2,650.9 |
| Capital Expenditure, % | -3.79 | -2.67 | -0.64611 | -0.40851 | -0.49236 | -1.6 | -1.6 | -1.6 | -1.6 | -1.6 |
| Tax Rate, % | 44.72 | 44.72 | 44.72 | 44.72 | 44.72 | 44.72 | 44.72 | 44.72 | 44.72 | 44.72 |
| EBITAT | 18,587.2 | 16,384.2 | 22,892.4 | 19,032.5 | 15,411.5 | 22,984.1 | 24,303.0 | 25,697.6 | 27,172.2 | 28,731.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 12,200.2 | 13,772.2 | 22,745.4 | 20,210.5 | 27,427.5 | 12,490.9 | 23,580.5 | 24,933.6 | 26,364.3 | 27,877.2 |
| WACC, % | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 | 5.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 97,419.3 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 28,017 | |||||||||
| Terminal Value | 581,981 | |||||||||
| Present Terminal Value | 449,240 | |||||||||
| Enterprise Value | 546,659 | |||||||||
| Net Debt | -136,198 | |||||||||
| Equity Value | 682,857 | |||||||||
| Diluted Shares Outstanding, MM | 61 | |||||||||
| Equity Value Per Share | 11,227.39 |
What You Will Receive
- Pre-Filled Financial Model: GungHo Online Entertainment’s actual data supports accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial parameters.
- Real-Time Calculations: Automatic updates provide immediate visibility into results as adjustments are made.
- Professional-Grade Template: A polished Excel file created for top-tier valuation analysis.
- Flexible and Reusable: Designed for adaptability, allowing for consistent use in detailed forecasting.
Key Features
- Pre-Loaded Data: GungHo Online Entertainment’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View GungHo Online Entertainment’s intrinsic value update in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template that comes with GungHo Online Entertainment, Inc.'s (3765T) data included.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: View the updated calculations in real-time, including GungHo Online Entertainment, Inc.'s (3765T) intrinsic value.
- Step 5: Use the results to make well-informed investment choices or create detailed reports.
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
- Accurate Data: GungHo Online Entertainment, Inc.’s historical and projected financials are preloaded to ensure precision.
- Scenario Analysis: Easily simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance helps you navigate the process effortlessly.
Who Should Use This Product?
- Investors: Assess the fair value of GungHo Online Entertainment, Inc. (3765T) accurately before making investment choices.
- CFOs: Utilize a professional-grade DCF model for thorough financial analysis and reporting.
- Consultants: Easily customize the template for client valuation reports related to GungHo Online Entertainment, Inc. (3765T).
- Entrepreneurs: Discover financial modeling strategies employed by leading companies in the gaming industry.
- Educators: Employ it as a resource to teach various valuation techniques.
Contents of the Template
- Pre-Filled DCF Model: GungHo Online Entertainment's financial data preloaded for instant analysis.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess GungHo's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions like growth rates, profit margins, and capital expenditures to align with your scenarios.
- Financial Statements: Access annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Visually represent key valuation metrics and outcomes with ease.
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.