|
FUJIFILM Holdings Corporation (4901.T) DCF Valuation
JP | Industrials | Business Equipment & Supplies | 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
FUJIFILM Holdings Corporation (4901.T) Bundle
Discover FUJIFILM Holdings Corporation's (4901T) true value with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect FUJIFILM Holdings Corporation's (4901T) valuation – all within a user-friendly Excel template.
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 | 2,315,141.0 | 2,192,519.0 | 2,525,773.0 | 2,859,041.0 | 2,960,916.0 | 3,158,268.6 | 3,368,775.3 | 3,593,312.8 | 3,832,816.2 | 4,088,283.2 |
| Revenue Growth, % | 0 | -5.3 | 15.2 | 13.19 | 3.56 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 |
| EBITDA | 309,223.0 | 288,896.0 | 362,701.0 | 415,294.0 | 426,739.0 | 441,090.3 | 470,490.1 | 501,849.5 | 535,299.0 | 570,978.1 |
| EBITDA, % | 13.36 | 13.18 | 14.36 | 14.53 | 14.41 | 13.97 | 13.97 | 13.97 | 13.97 | 13.97 |
| Depreciation | 122,653.0 | 123,423.0 | 132,999.0 | 142,215.0 | 150,014.0 | 165,704.9 | 176,749.6 | 188,530.4 | 201,096.4 | 214,500.0 |
| Depreciation, % | 5.3 | 5.63 | 5.27 | 4.97 | 5.07 | 5.25 | 5.25 | 5.25 | 5.25 | 5.25 |
| EBIT | 186,570.0 | 165,473.0 | 229,702.0 | 273,079.0 | 276,725.0 | 275,385.4 | 293,740.5 | 313,319.1 | 334,202.6 | 356,478.0 |
| EBIT, % | 8.06 | 7.55 | 9.09 | 9.55 | 9.35 | 8.72 | 8.72 | 8.72 | 8.72 | 8.72 |
| Total Cash | 396,091.0 | 394,795.0 | 486,328.0 | 268,608.0 | 179,715.0 | 441,111.7 | 470,512.9 | 501,873.8 | 535,324.9 | 571,005.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 558,418.0 | 605,718.0 | 598,634.0 | 633,051.0 | 696,585.0 | 765,033.3 | 816,024.7 | 870,414.8 | 928,430.2 | 990,312.5 |
| Account Receivables, % | 24.12 | 27.63 | 23.7 | 22.14 | 23.53 | 24.22 | 24.22 | 24.22 | 24.22 | 24.22 |
| Inventories | 380,911.0 | 417,662.0 | 504,467.0 | 567,302.0 | 547,803.0 | 592,609.6 | 632,108.6 | 674,240.2 | 719,180.0 | 767,115.2 |
| Inventories, % | 16.45 | 19.05 | 19.97 | 19.84 | 18.5 | 18.76 | 18.76 | 18.76 | 18.76 | 18.76 |
| Accounts Payable | 196,938.0 | 218,763.0 | 251,315.0 | 247,696.0 | 264,057.0 | 290,661.4 | 310,034.7 | 330,699.3 | 352,741.3 | 376,252.4 |
| Accounts Payable, % | 8.51 | 9.98 | 9.95 | 8.66 | 8.92 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 |
| Capital Expenditure | -109,724.0 | -125,607.0 | -165,907.0 | -323,472.0 | -464,712.0 | -278,216.5 | -296,760.4 | -316,540.2 | -337,638.4 | -360,142.9 |
| Capital Expenditure, % | -4.74 | -5.73 | -6.57 | -11.31 | -15.69 | -8.81 | -8.81 | -8.81 | -8.81 | -8.81 |
| Tax Rate, % | 23.25 | 23.25 | 23.25 | 23.25 | 23.25 | 23.25 | 23.25 | 23.25 | 23.25 | 23.25 |
| EBITAT | 134,735.6 | 127,123.1 | 186,251.5 | 212,312.0 | 212,378.1 | 211,837.3 | 225,956.8 | 241,017.4 | 257,081.8 | 274,217.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -594,726.4 | 62,713.1 | 106,174.5 | -69,816.0 | -129,993.9 | 12,675.2 | 34,829.0 | 37,150.4 | 39,626.6 | 42,267.8 |
| WACC, % | 5.03 | 5.06 | 5.09 | 5.07 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 141,192.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 43,536 | |||||||||
| Terminal Value | 2,110,172 | |||||||||
| Present Terminal Value | 1,648,413 | |||||||||
| Enterprise Value | 1,789,605 | |||||||||
| Net Debt | 427,916 | |||||||||
| Equity Value | 1,361,689 | |||||||||
| Diluted Shares Outstanding, MM | 1,204 | |||||||||
| Equity Value Per Share | 1,130.67 |
What You Will Receive
- Authentic FUJIFILM Data: Preloaded financials – encompassing revenue to EBIT – derived from actual and forecasted figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to assess the effects of changes on FUJIFILM’s fair value.
- Flexible Excel Template: Designed for quick adjustments, scenario analysis, and detailed forecasting.
- Efficient and Reliable: Eliminate the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Genuine FUJIFILM Financials: Gain access to reliable pre-loaded historical data and forward-looking projections.
- Adjustable Forecast Parameters: Modify yellow-highlighted cells, including WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatically updated DCF, Net Present Value (NPV), and cash flow analysis.
- Interactive Dashboard: User-friendly charts and summaries that make valuation results easy to interpret.
- Designed for All Skill Levels: A straightforward, intuitive format tailored for investors, CFOs, and consultants alike.
How It Functions
- Download: Obtain the ready-to-use Excel file containing FUJIFILM Holdings Corporation’s financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate multiple projections and compare results instantly.
- Make Decisions: Utilize the valuation insights to shape your investment strategy.
Why Choose This Calculator for FUJIFILM Holdings Corporation (4901T)?
- User-Friendly and Accessible: Tailored for both newcomers and seasoned professionals.
- Customizable Parameters: Adjust inputs effortlessly to suit your analytical needs.
- Real-Time Feedback: Witness immediate changes to FUJIFILM's valuation as you modify the data.
- Pre-Configured: Comes with FUJIFILM’s actual financial statistics for swift evaluation.
- Relied Upon by Experts: Utilized by investors and analysts to support well-informed choices.
Who Can Benefit from This Product?
- Investors: Assess FUJIFILM Holdings Corporation's ([4901T]) valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation processes and validate financial projections for [4901T].
- Startup Founders: Understand the valuation methodologies of leading companies like FUJIFILM Holdings Corporation ([4901T]).
- Consultants: Produce in-depth valuation reports tailored for clients involving [4901T].
- Students and Educators: Utilize real data from FUJIFILM Holdings Corporation ([4901T]) to enhance learning in valuation practices.
Contents of the Template
- Preloaded FUJIFILM Data: Historical and forecasted financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Expert-level spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to assess performance.
- Dashboard and Charts: Visual representations of valuation results and assumptions.
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.