|
Konica Minolta, Inc. (4902.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
Konica Minolta, Inc. (4902.T) Bundle
Whether you’re an investor or analyst, this (4902T) DCF Calculator is your go-to resource for accurate valuation. Featuring real data from Konica Minolta, Inc., you can adjust your forecasts and instantly observe the effects.
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 | 996,101.0 | 863,381.0 | 911,426.0 | 1,130,397.0 | 1,159,999.0 | 1,214,764.4 | 1,272,115.3 | 1,332,173.8 | 1,395,067.9 | 1,460,931.2 |
| Revenue Growth, % | 0 | -13.32 | 5.56 | 24.03 | 2.62 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 |
| EBITDA | 99,672.0 | 66,324.0 | 60,346.0 | -16,797.0 | 102,631.0 | 76,944.9 | 80,577.6 | 84,381.8 | 88,365.6 | 92,537.5 |
| EBITDA, % | 10.01 | 7.68 | 6.62 | -1.49 | 8.85 | 6.33 | 6.33 | 6.33 | 6.33 | 6.33 |
| Depreciation | 77,105.0 | 77,568.0 | 75,754.0 | 75,295.0 | 75,774.0 | 92,880.1 | 97,265.1 | 101,857.1 | 106,666.0 | 111,701.8 |
| Depreciation, % | 7.74 | 8.98 | 8.31 | 6.66 | 6.53 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 |
| EBIT | 22,567.0 | -11,244.0 | -15,408.0 | -92,092.0 | 26,857.0 | -15,935.1 | -16,687.5 | -17,475.3 | -18,300.3 | -19,164.3 |
| EBIT, % | 2.27 | -1.3 | -1.69 | -8.15 | 2.32 | -1.31 | -1.31 | -1.31 | -1.31 | -1.31 |
| Total Cash | 96,014.0 | 127,026.0 | 118,640.0 | 183,055.0 | 127,134.0 | 156,758.7 | 164,159.5 | 171,909.8 | 180,025.9 | 188,525.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 260,850.0 | 262,849.0 | 280,214.0 | 313,494.0 | 319,518.0 | 346,581.0 | 362,943.6 | 380,078.8 | 398,022.9 | 416,814.2 |
| Account Receivables, % | 26.19 | 30.44 | 30.74 | 27.73 | 27.54 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 |
| Inventories | 162,575.0 | 156,942.0 | 185,661.0 | 242,108.0 | 219,065.0 | 231,223.2 | 242,139.6 | 253,571.4 | 265,542.9 | 278,079.5 |
| Inventories, % | 16.32 | 18.18 | 20.37 | 21.42 | 18.88 | 19.03 | 19.03 | 19.03 | 19.03 | 19.03 |
| Accounts Payable | 93,031.0 | 95,169.0 | 103,722.0 | 113,271.0 | 107,846.0 | 124,051.9 | 129,908.6 | 136,041.8 | 142,464.5 | 149,190.5 |
| Accounts Payable, % | 9.34 | 11.02 | 11.38 | 10.02 | 9.3 | 10.21 | 10.21 | 10.21 | 10.21 | 10.21 |
| Capital Expenditure | -49,553.0 | -40,197.0 | -61,045.0 | -40,779.0 | -45,126.0 | -57,885.7 | -60,618.5 | -63,480.4 | -66,477.4 | -69,615.9 |
| Capital Expenditure, % | -4.97 | -4.66 | -6.7 | -3.61 | -3.89 | -4.77 | -4.77 | -4.77 | -4.77 | -4.77 |
| Tax Rate, % | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 | 66.67 |
| EBITAT | -244,184.5 | -8,551.6 | -17,042.9 | -93,250.0 | 8,950.4 | -9,860.1 | -10,325.6 | -10,813.0 | -11,323.5 | -11,858.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -547,026.5 | 34,591.4 | -39,864.9 | -138,912.0 | 51,192.4 | 2,119.1 | 4,898.6 | 5,129.9 | 5,372.1 | 5,625.7 |
| WACC, % | 2.8 | 4.85 | 5.49 | 5.49 | 3.7 | 4.47 | 4.47 | 4.47 | 4.47 | 4.47 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 20,049.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5,738 | |||||||||
| Terminal Value | 232,665 | |||||||||
| Present Terminal Value | 187,003 | |||||||||
| Enterprise Value | 207,052 | |||||||||
| Net Debt | 395,446 | |||||||||
| Equity Value | -188,394 | |||||||||
| Diluted Shares Outstanding, MM | 496 | |||||||||
| Equity Value Per Share | -380.18 |
What You Will Receive
- Authentic KONICA MINOLTA Financial Data: Pre-filled with historical and projected figures for accurate analysis.
- Customizable Template: Effortlessly adjust key variables such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch KONICA MINOLTA’s intrinsic value refresh automatically with your adjustments.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants seeking reliable DCF results.
- User-Friendly Layout: Intuitive structure and straightforward instructions for all levels of expertise.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Konica Minolta, Inc. (4902T).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the company.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Konica Minolta's financial projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Konica Minolta, Inc. (4902T).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Konica Minolta’s data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key performance indicators.
- Step 3: Modify the forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Konica Minolta’s intrinsic value.
- Step 5: Use the outputs to make well-informed investment decisions or create comprehensive reports.
Why Choose This Calculator for Konica Minolta, Inc. (4902T)?
- Precision: Utilizes up-to-date Konica Minolta financial data to ensure precise calculations.
- Adaptability: Built to allow users to easily adjust and experiment with different inputs.
- Efficiency: Eliminate the need to create a financial model from the ground up.
- Expert-Level: Crafted with the expertise and attention to detail expected by financial professionals.
- Intuitive Design: User-friendly interface that accommodates users of all skill levels, including beginners.
Who Can Benefit from This Product?
- Professional Investors: Develop comprehensive and dependable valuation models for assessing their portfolios.
- Corporate Finance Teams: Evaluate various valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Konica Minolta, Inc. (4902T).
- Students and Educators: Utilize real-world data for hands-on practice and teaching of financial modeling techniques.
- Photography and Printing Enthusiasts: Gain insights into how companies like Konica Minolta are valued in the competitive market.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Konica Minolta (4902T), including key metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for the Weighted Average Cost of Capital (WACC), featuring essential parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models demonstrating intrinsic value through comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to aid in detailed analysis.
- Key Ratios: A selection of profitability, leverage, and efficiency ratios specifically for Konica Minolta (4902T).
- Dashboard and Charts: A visual summary presenting valuation outputs and underlying assumptions for straightforward result analysis.
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.