|
SMC Corporation (6273.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
SMC Corporation (6273.T) Bundle
Streamline your analysis and improve precision with our (6273T) DCF Calculator! Utilizing real SMC Corporation data and customizable assumptions, this tool enables you to forecast, analyze, and value SMC Corporation like a seasoned investor.
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 | 526,000.0 | 552,178.0 | 727,397.0 | 824,772.0 | 776,873.0 | 862,889.1 | 958,429.0 | 1,064,547.2 | 1,182,414.8 | 1,313,332.9 |
| Revenue Growth, % | 0 | 4.98 | 31.73 | 13.39 | -5.81 | 11.07 | 11.07 | 11.07 | 11.07 | 11.07 |
| EBITDA | 162,924.0 | 171,941.0 | 248,416.0 | 283,968.0 | 286,089.0 | 289,102.0 | 321,111.6 | 356,665.4 | 396,155.8 | 440,018.5 |
| EBITDA, % | 30.97 | 31.14 | 34.15 | 34.43 | 36.83 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 |
| Depreciation | 16,669.0 | 18,585.0 | 20,557.0 | 25,767.0 | 33,355.0 | 28,956.0 | 32,162.0 | 35,723.0 | 39,678.3 | 44,071.5 |
| Depreciation, % | 3.17 | 3.37 | 2.83 | 3.12 | 4.29 | 3.36 | 3.36 | 3.36 | 3.36 | 3.36 |
| EBIT | 146,255.0 | 153,356.0 | 227,859.0 | 258,201.0 | 252,734.0 | 260,146.0 | 288,949.6 | 320,942.4 | 356,477.4 | 395,947.0 |
| EBIT, % | 27.81 | 27.77 | 31.33 | 31.31 | 32.53 | 30.15 | 30.15 | 30.15 | 30.15 | 30.15 |
| Total Cash | 560,765.0 | 640,547.0 | 697,053.0 | 623,496.0 | 511,290.0 | 754,576.5 | 838,124.0 | 930,921.9 | 1,033,994.4 | 1,148,479.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 142,619.0 | 174,183.0 | 211,038.0 | 228,108.0 | 216,641.0 | 247,156.9 | 274,522.3 | 304,917.7 | 338,678.5 | 376,177.3 |
| Account Receivables, % | 27.11 | 31.54 | 29.01 | 27.66 | 27.89 | 28.64 | 28.64 | 28.64 | 28.64 | 28.64 |
| Inventories | 232,559.0 | 248,751.0 | 303,544.0 | 418,601.0 | 519,557.0 | 429,069.0 | 476,575.9 | 529,342.9 | 587,952.2 | 653,050.8 |
| Inventories, % | 44.21 | 45.05 | 41.73 | 50.75 | 66.88 | 49.72 | 49.72 | 49.72 | 49.72 | 49.72 |
| Accounts Payable | 38,379.0 | 44,091.0 | 62,101.0 | 73,636.0 | 58,818.0 | 69,579.8 | 77,283.7 | 85,840.6 | 95,345.0 | 105,901.7 |
| Accounts Payable, % | 7.3 | 7.98 | 8.54 | 8.93 | 7.57 | 8.06 | 8.06 | 8.06 | 8.06 | 8.06 |
| Capital Expenditure | -38,979.0 | -29,297.0 | -80,931.0 | -74,377.0 | -104,308.0 | -79,880.8 | -88,725.3 | -98,549.0 | -109,460.4 | -121,580.0 |
| Capital Expenditure, % | -7.41 | -5.31 | -11.13 | -9.02 | -13.43 | -9.26 | -9.26 | -9.26 | -9.26 | -9.26 |
| Tax Rate, % | 29.42 | 29.42 | 29.42 | 29.42 | 29.42 | 29.42 | 29.42 | 29.42 | 29.42 | 29.42 |
| EBITAT | 102,201.8 | 108,286.0 | 161,169.3 | 187,820.1 | 178,378.2 | 184,466.0 | 204,890.3 | 227,575.9 | 252,773.3 | 280,760.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -256,907.2 | 55,530.0 | 27,157.3 | 18,618.1 | 3,118.2 | 204,275.1 | 81,158.6 | 90,144.6 | 100,125.5 | 111,211.4 |
| WACC, % | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 459,915.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 113,436 | |||||||||
| Terminal Value | 1,452,270 | |||||||||
| Present Terminal Value | 909,536 | |||||||||
| Enterprise Value | 1,369,451 | |||||||||
| Net Debt | -498,187 | |||||||||
| Equity Value | 1,867,638 | |||||||||
| Diluted Shares Outstanding, MM | 64 | |||||||||
| Equity Value Per Share | 28,979.45 |
What You Will Receive
- Real SMC Corporation Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your needs.
- Dynamic Calculations: Intrinsic value and NPV are automatically computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess the future performance of SMC Corporation (6273T).
- User-Friendly Design: Professionally crafted for experts while remaining accessible for novices.
Key Features
- Customizable Projection Parameters: Adjust vital elements such as revenue growth, EBITDA percentage, and capital expenditures.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and more at the click of a button.
- Expert-Level Precision: Leverages SMC Corporation's (6273T) real-world financial data for accurate valuation results.
- Simplified Scenario Analysis: Effortlessly test various assumptions and evaluate outcomes side by side.
- Efficiency Booster: Bypass the complexity of building intricate valuation models from the ground up.
How It Operates
- Download: Obtain the pre-packaged Excel file containing SMC Corporation’s (6273T) financial data.
- Customize: Tailor your forecasts by modifying revenue growth, EBITDA %, and WACC.
- Automatically Update: Enjoy real-time updates for intrinsic value and NPV calculations.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Informed Decisions: Leverage the valuation outcomes to refine your investment strategy.
Why Choose This Calculator for SMC Corporation (6273T)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for a complete evaluation.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for SMC Corporation.
- Rich Data Resources: Includes both historical and projected data for reliable analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focused on SMC Corporation (6273T).
Who Can Benefit from This Product?
- Investors: Evaluate SMC Corporation's (6273T) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial projections.
- Startup Founders: Understand the valuation processes utilized by established companies like SMC Corporation (6273T).
- Consultants: Create in-depth valuation reports for your clients regarding SMC Corporation (6273T).
- Students and Educators: Leverage real market data to practice and teach valuation strategies effectively.
Contents of the SMC Corporation Template
- Comprehensive DCF Model: An editable template featuring detailed valuation calculations.
- Real-World Data: SMC Corporation's historical and projected financials are preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.
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.