|
JustSystems Corporation (4686.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
JustSystems Corporation (4686.T) Bundle
Whether you’re an investor or analyst, this JustSystems Corporation (4686T) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from JustSystems Corporation, 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 | 36,503.9 | 41,174.0 | 41,676.0 | 41,950.0 | 40,985.0 | 42,252.4 | 43,559.1 | 44,906.1 | 46,294.8 | 47,726.5 |
| Revenue Growth, % | 0 | 12.79 | 1.22 | 0.65745 | -2.3 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 |
| EBITDA | 15,017.2 | 16,868.0 | 19,036.0 | 21,085.0 | 19,275.0 | 19,019.9 | 19,608.0 | 20,214.4 | 20,839.5 | 21,484.0 |
| EBITDA, % | 41.14 | 40.97 | 45.68 | 50.26 | 47.03 | 45.01 | 45.01 | 45.01 | 45.01 | 45.01 |
| Depreciation | 1,966.6 | 1,799.0 | 1,870.0 | 2,050.0 | 2,232.0 | 2,076.8 | 2,141.0 | 2,207.2 | 2,275.5 | 2,345.9 |
| Depreciation, % | 5.39 | 4.37 | 4.49 | 4.89 | 5.45 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| EBIT | 13,050.6 | 15,069.0 | 17,166.0 | 19,035.0 | 17,043.0 | 16,943.0 | 17,467.0 | 18,007.2 | 18,564.0 | 19,138.1 |
| EBIT, % | 35.75 | 36.6 | 41.19 | 45.38 | 41.58 | 40.1 | 40.1 | 40.1 | 40.1 | 40.1 |
| Total Cash | 45,408.7 | 56,007.0 | 67,151.0 | 80,137.0 | 89,854.0 | 42,252.4 | 43,559.1 | 44,906.1 | 46,294.8 | 47,726.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,177.3 | 3,013.0 | 2,501.0 | 2,683.0 | 2,547.0 | 2,926.7 | 3,017.2 | 3,110.5 | 3,206.7 | 3,305.8 |
| Account Receivables, % | 8.7 | 7.32 | 6 | 6.4 | 6.21 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 |
| Inventories | 1,514.0 | 2,103.0 | 3,168.0 | 2,078.0 | 1,823.0 | 2,218.9 | 2,287.6 | 2,358.3 | 2,431.2 | 2,506.4 |
| Inventories, % | 4.15 | 5.11 | 7.6 | 4.95 | 4.45 | 5.25 | 5.25 | 5.25 | 5.25 | 5.25 |
| Accounts Payable | 1,381.0 | 1,232.0 | 620.0 | 819.0 | 921.0 | 1,053.1 | 1,085.7 | 1,119.3 | 1,153.9 | 1,189.6 |
| Accounts Payable, % | 3.78 | 2.99 | 1.49 | 1.95 | 2.25 | 2.49 | 2.49 | 2.49 | 2.49 | 2.49 |
| Capital Expenditure | -1,846.2 | -1,834.0 | -1,962.0 | -2,493.0 | -2,524.0 | -2,224.2 | -2,293.0 | -2,363.9 | -2,437.0 | -2,512.4 |
| Capital Expenditure, % | -5.06 | -4.45 | -4.71 | -5.94 | -6.16 | -5.26 | -5.26 | -5.26 | -5.26 | -5.26 |
| Tax Rate, % | 33.12 | 33.12 | 33.12 | 33.12 | 33.12 | 33.12 | 33.12 | 33.12 | 33.12 | 33.12 |
| EBITAT | 9,287.0 | 10,912.8 | 12,057.5 | 13,273.4 | 11,397.9 | 11,874.7 | 12,241.9 | 12,620.5 | 13,010.8 | 13,413.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 6,097.1 | 10,304.1 | 10,800.5 | 13,937.4 | 11,598.9 | 11,083.9 | 11,963.4 | 12,333.4 | 12,714.8 | 13,108.0 |
| WACC, % | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 48,546.5 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 13,174 | |||||||||
| Terminal Value | 175,107 | |||||||||
| Present Terminal Value | 119,047 | |||||||||
| Enterprise Value | 167,594 | |||||||||
| Net Debt | -84,854 | |||||||||
| Equity Value | 252,448 | |||||||||
| Diluted Shares Outstanding, MM | 64 | |||||||||
| Equity Value Per Share | 3,930.75 |
Your Benefits
- Comprehensive Financial Model: JustSystems Corporation’s actual data facilitates accurate DCF valuation.
- Complete Forecasting Flexibility: Modify revenue growth, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Automatic updates guarantee immediate visibility of results as you implement changes.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasting.
Key Features
- Accurate Financial Data for JustSystems Corporation: Gain access to reliable pre-loaded historical figures and future forecasts.
- Tailorable Forecast Inputs: Adjust yellow-highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Experience automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Discover easy-to-interpret charts and summaries to visualize your valuation outcomes.
- Suitable for All Skill Levels: A straightforward, intuitive design tailored for investors, CFOs, and consultants.
How It Functions
- 1. Access the Template: Download and open the Excel file containing JustSystems Corporation's (4686T) preloaded data.
- 2. Modify Assumptions: Adjust crucial inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to examine different valuation outcomes.
- 5. Utilize with Assurance: Deliver professional valuation insights to back your decision-making process.
Why Choose This Calculator for JustSystems Corporation (4686T)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
- Accurate Financials: JustSystems' historical and projected financial data preloaded for precision.
- Versatile Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Concise Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Comprehensive step-by-step guidance simplifies the process.
Who Can Benefit from JustSystems Corporation (4686T)?
- Investors: Enhance your investment strategies with a sophisticated valuation tool tailored for informed decision-making.
- Financial Analysts: Boost efficiency by utilizing a customizable DCF model that simplifies the analysis process.
- Consultants: Effortlessly modify the template to create impactful presentations or detailed reports for your clients.
- Finance Enthusiasts: Expand your knowledge of valuation methodologies through practical, real-world scenarios.
- Educators and Students: Leverage this resource as an effective educational aid in finance-focused curricula.
Contents of the Template
- Historical Data: Contains JustSystems Corporation's (4686T) previous financial information and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of JustSystems Corporation (4686T).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of JustSystems Corporation's (4686T) financials.
- Interactive Dashboard: Dynamically visualize valuation results 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.