|
Noritake Co., Limited (5331.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
Noritake Co., Limited (5331.T) Bundle
Enhance your investment strategies with the (5331T) DCF Calculator! Dive into authentic Noritake financials, adjust growth predictions and expenses, and observe how these modifications affect the intrinsic value of Noritake Co., Limited 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 | 120,611.0 | 107,000.0 | 127,641.0 | 139,494.0 | 137,912.0 | 143,482.9 | 149,278.7 | 155,308.8 | 161,582.3 | 168,109.3 |
| Revenue Growth, % | 0 | -11.29 | 19.29 | 9.29 | -1.13 | 4.04 | 4.04 | 4.04 | 4.04 | 4.04 |
| EBITDA | 9,448.0 | 8,918.0 | 16,227.0 | 17,393.0 | 20,219.0 | 16,073.1 | 16,722.3 | 17,397.8 | 18,100.6 | 18,831.8 |
| EBITDA, % | 7.83 | 8.33 | 12.71 | 12.47 | 14.66 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 |
| Depreciation | 4,454.0 | 4,796.0 | 4,714.0 | 4,783.0 | 4,809.0 | 5,390.4 | 5,608.1 | 5,834.7 | 6,070.4 | 6,315.6 |
| Depreciation, % | 3.69 | 4.48 | 3.69 | 3.43 | 3.49 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 |
| EBIT | 4,994.0 | 4,122.0 | 11,513.0 | 12,610.0 | 15,410.0 | 10,682.7 | 11,114.2 | 11,563.2 | 12,030.2 | 12,516.2 |
| EBIT, % | 4.14 | 3.85 | 9.02 | 9.04 | 11.17 | 7.45 | 7.45 | 7.45 | 7.45 | 7.45 |
| Total Cash | 12,589.0 | 12,262.0 | 14,169.0 | 14,601.0 | 21,343.0 | 16,914.1 | 17,597.3 | 18,308.1 | 19,047.7 | 19,817.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 31,292.0 | 30,687.0 | 33,498.0 | 41,227.0 | 36,419.0 | 39,265.5 | 40,851.6 | 42,501.8 | 44,218.6 | 46,004.8 |
| Account Receivables, % | 25.94 | 28.68 | 26.24 | 29.55 | 26.41 | 27.37 | 27.37 | 27.37 | 27.37 | 27.37 |
| Inventories | 22,509.0 | 20,299.0 | 23,209.0 | 29,583.0 | 35,788.0 | 29,549.9 | 30,743.6 | 31,985.5 | 33,277.5 | 34,621.7 |
| Inventories, % | 18.66 | 18.97 | 18.18 | 21.21 | 25.95 | 20.59 | 20.59 | 20.59 | 20.59 | 20.59 |
| Accounts Payable | 11,476.0 | 8,291.0 | 10,039.0 | 9,954.0 | 22,499.0 | 13,940.3 | 14,503.4 | 15,089.3 | 15,698.8 | 16,332.9 |
| Accounts Payable, % | 9.51 | 7.75 | 7.87 | 7.14 | 16.31 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 |
| Capital Expenditure | -7,118.0 | -6,430.0 | -4,821.0 | -5,358.0 | -5,313.0 | -6,709.7 | -6,980.7 | -7,262.7 | -7,556.1 | -7,861.3 |
| Capital Expenditure, % | -5.9 | -6.01 | -3.78 | -3.84 | -3.85 | -4.68 | -4.68 | -4.68 | -4.68 | -4.68 |
| Tax Rate, % | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 |
| EBITAT | 3,429.4 | 2,823.8 | 9,090.1 | 10,045.5 | 11,497.2 | 7,913.8 | 8,233.5 | 8,566.1 | 8,912.1 | 9,272.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -41,559.6 | 819.8 | 5,010.1 | -4,717.5 | 22,141.2 | 1,427.4 | 4,644.3 | 4,831.9 | 5,027.0 | 5,230.1 |
| WACC, % | 6.05 | 6.05 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17,395.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5,335 | |||||||||
| Terminal Value | 131,428 | |||||||||
| Present Terminal Value | 97,937 | |||||||||
| Enterprise Value | 115,332 | |||||||||
| Net Debt | -18,622 | |||||||||
| Equity Value | 133,954 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 4,626.14 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-loaded financial data for Noritake Co., Limited (5331T).
- Actual Financial Data: Access to historical performance data and future projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions including revenue growth, EBITDA percentage, and WACC.
- Real-Time Calculations: Instantly understand how your assumptions affect the valuation of Noritake Co., Limited (5331T).
- Professional Development Tool: Designed for use by investors, CFOs, consultants, and financial analysts.
- Intuitive Interface: Organized for simplicity and ease of navigation, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life Noritake Financials: Pre-filled historical and projected data for Noritake Co., Limited (5331T).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Noritake’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Noritake’s valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.
How It Functions
- Download: Obtain the pre-prepared Excel file featuring Noritake Co., Limited's (5331T) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA percentage, and WACC.
- Real-Time Updates: Intrinsic value and NPV calculations refresh automatically as you adjust inputs.
- Scenario Testing: Develop various projections and compare results instantly.
- Informed Decisions: Utilize the valuation outcomes to shape your investment approach.
Why Opt for This Calculator?
- Precise Data: Authentic Noritake financials guarantee trustworthy valuation outcomes.
- Flexible: Modify essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
- Efficient: Ready-made calculations save you the hassle of building from the ground up.
- Professional-Quality Tool: Tailored for investors, analysts, and consultants in the field.
- Easy to Use: User-friendly design and clear step-by-step guidance cater to all experience levels.
Who Should Use This Product?
- Investors: Evaluate the fair value of Noritake Co., Limited (5331T) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis specific to Noritake (5331T).
- Consultants: Efficiently customize the template for valuation reports tailored to Noritake’s clients.
- Entrepreneurs: Acquire valuable insights into financial modeling practices used by leading corporations like Noritake (5331T).
- Educators: Implement it as a teaching resource to showcase various valuation methodologies using Noritake (5331T) as a case study.
Contents of the Template
- Pre-Filled Data: Contains Noritake Co., Limited's historical financial performance and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculations based on user-defined inputs.
- Key Financial Ratios: Evaluate Noritake's profitability, operational efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax assumptions.
- Clear Dashboard: Visual summaries in charts and tables highlighting essential valuation outcomes.
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.