|
SAKURA Internet Inc. (3778.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
SAKURA Internet Inc. (3778.T) Bundle
Looking to assess the intrinsic value of SAKURA Internet Inc.? Our (3778T) DCF Calculator integrates real-world data with extensive customization options, enabling you to refine your forecasts and enhance your investment choices.
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 | 21,908.9 | 22,168.0 | 20,019.2 | 20,622.9 | 21,826.8 | 21,845.5 | 21,864.2 | 21,882.9 | 21,901.7 | 21,920.4 |
| Revenue Growth, % | 0 | 1.18 | -9.69 | 3.02 | 5.84 | 0.08566603 | 0.08566603 | 0.08566603 | 0.08566603 | 0.08566603 |
| EBITDA | 3,649.5 | 4,474.9 | 3,834.6 | 3,903.9 | 4,141.8 | 4,102.7 | 4,106.3 | 4,109.8 | 4,113.3 | 4,116.8 |
| EBITDA, % | 16.66 | 20.19 | 19.15 | 18.93 | 18.98 | 18.78 | 18.78 | 18.78 | 18.78 | 18.78 |
| Depreciation | 3,075.1 | 3,190.3 | 3,277.0 | 2,789.4 | 3,138.4 | 3,176.4 | 3,179.1 | 3,181.8 | 3,184.5 | 3,187.3 |
| Depreciation, % | 14.04 | 14.39 | 16.37 | 13.53 | 14.38 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 |
| EBIT | 574.4 | 1,284.6 | 557.6 | 1,114.4 | 1,003.3 | 926.4 | 927.2 | 928.0 | 928.8 | 929.5 |
| EBIT, % | 2.62 | 5.79 | 2.79 | 5.4 | 4.6 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 |
| Total Cash | 4,572.3 | 4,174.8 | 5,452.6 | 4,810.6 | 5,257.8 | 4,996.3 | 5,000.5 | 5,004.8 | 5,009.1 | 5,013.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,266.4 | .0 | 2,686.7 | 2,378.9 | 3,226.9 | 2,188.3 | 2,190.1 | 2,192.0 | 2,193.9 | 2,195.8 |
| Account Receivables, % | 10.34 | 0 | 13.42 | 11.54 | 14.78 | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 |
| Inventories | 709.7 | 596.5 | 702.0 | 540.0 | 525.1 | 631.8 | 632.3 | 632.9 | 633.4 | 634.0 |
| Inventories, % | 3.24 | 2.69 | 3.51 | 2.62 | 2.41 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 |
| Accounts Payable | 690.6 | 557.5 | 1,613.4 | 917.0 | 628.3 | 919.8 | 920.6 | 921.3 | 922.1 | 922.9 |
| Accounts Payable, % | 3.15 | 2.51 | 8.06 | 4.45 | 2.88 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 |
| Capital Expenditure | -2,888.3 | -1,492.3 | -1,426.1 | -770.3 | -3,618.8 | -2,068.9 | -2,070.7 | -2,072.5 | -2,074.2 | -2,076.0 |
| Capital Expenditure, % | -13.18 | -6.73 | -7.12 | -3.74 | -16.58 | -9.47 | -9.47 | -9.47 | -9.47 | -9.47 |
| Tax Rate, % | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 |
| EBITAT | 244.1 | 898.0 | 397.3 | 773.9 | 788.1 | 614.5 | 615.0 | 615.5 | 616.0 | 616.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,854.7 | 4,842.5 | 511.8 | 2,566.5 | -814.0 | 2,945.3 | 1,721.8 | 1,723.2 | 1,724.7 | 1,726.2 |
| WACC, % | 8.25 | 8.34 | 8.34 | 8.34 | 8.37 | 8.33 | 8.33 | 8.33 | 8.33 | 8.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,951.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,761 | |||||||||
| Terminal Value | 27,827 | |||||||||
| Present Terminal Value | 18,654 | |||||||||
| Enterprise Value | 26,606 | |||||||||
| Net Debt | 7,140 | |||||||||
| Equity Value | 19,465 | |||||||||
| Diluted Shares Outstanding, MM | 36 | |||||||||
| Equity Value Per Share | 545.30 |
What You Will Receive
- Pre-Filled Financial Model: SAKURA Internet Inc.’s actual data provides an accurate basis for DCF valuation.
- Comprehensive Forecast Control: Modify key factors such as revenue growth, profit margins, WACC, and more.
- Real-Time Calculations: Instant updates allow you to view results immediately as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation reporting.
- Customizable and Reusable: Designed for adaptability, making it ideal for multiple detailed forecasts.
Key Features
- Advanced DCF Calculator: Offers comprehensive unlevered and levered DCF valuation models tailored for SAKURA Internet Inc. (3778T).
- WACC Calculator: Features a pre-constructed Weighted Average Cost of Capital sheet with adjustable inputs specific to SAKURA Internet Inc. (3778T).
- Editable Forecast Assumptions: Tailor growth rates, capital expenditures, and discount rates to fit SAKURA Internet Inc. (3778T) projections.
- Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to SAKURA Internet Inc. (3778T).
- Dashboard and Charts: Visual representations provide a clear summary of essential valuation metrics for SAKURA Internet Inc. (3778T) analysis.
How It Functions
- Download: Obtain the ready-to-use Excel file containing SAKURA Internet Inc.'s (3778T) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: Real-time updates for intrinsic value and NPV calculations.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation results to inform your investment strategy.
Reasons to Choose This Calculator for SAKURA Internet Inc. (3778T)
- Designed for Professionals: An advanced tool tailored for analysts, CFOs, and consultants.
- Accurate Financial Data: SAKURA Internet’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Clear Calculations: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Comprehensive step-by-step instructions to simplify your experience.
Who Can Benefit from SAKURA Internet Inc. (3778T)?
- Investors: Gain confidence in your investment choices with a professional valuation tool tailored for SAKURA Internet Inc. (3778T).
- Financial Analysts: Efficiently utilize a ready-to-customize DCF model designed specifically for SAKURA Internet Inc. (3778T).
- Consultants: Easily modify the template to suit client presentations or reports involving SAKURA Internet Inc. (3778T).
- Finance Enthusiasts: Expand your knowledge of valuation methods with practical examples related to SAKURA Internet Inc. (3778T).
- Educators and Students: Leverage it as a hands-on learning resource in finance courses focused on SAKURA Internet Inc. (3778T).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for SAKURA Internet Inc. (3778T), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that display intrinsic value alongside comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate detailed analysis.
- Key Ratios: A collection of key ratios for SAKURA Internet Inc. (3778T), covering profitability, leverage, and efficiency metrics.
- Dashboard and Charts: A visual overview of valuation outputs and assumptions for straightforward analysis of 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.