|
Hitachi, Ltd. (6501.T) DCF Valuation
JP | Industrials | Conglomerates | 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
Hitachi, Ltd. (6501.T) Bundle
Designed for accuracy, our Hitachi, Ltd. (6501T) DCF Calculator enables you to assess Hitachi's valuation using real-world financial data, along with complete flexibility to modify all essential parameters for improved projections.
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 | 8,767,263.0 | 8,729,196.0 | 10,264,602.0 | 10,881,150.0 | 9,728,716.0 | 10,034,454.6 | 10,349,801.5 | 10,675,058.6 | 11,010,537.3 | 11,356,559.0 |
| Revenue Growth, % | 0 | -0.43419 | 17.59 | 6.01 | -10.59 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 |
| EBITDA | 637,410.0 | 1,320,020.0 | 1,366,210.0 | 1,468,566.0 | 1,348,248.0 | 1,265,485.5 | 1,305,255.2 | 1,346,274.7 | 1,388,583.2 | 1,432,221.4 |
| EBITDA, % | 7.27 | 15.12 | 13.31 | 13.5 | 13.86 | 12.61 | 12.61 | 12.61 | 12.61 | 12.61 |
| Depreciation | 433,158.0 | 491,663.0 | 540,252.0 | 526,310.0 | 451,525.0 | 508,031.1 | 523,996.7 | 540,464.0 | 557,448.8 | 574,967.5 |
| Depreciation, % | 4.94 | 5.63 | 5.26 | 4.84 | 4.64 | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 |
| EBIT | 204,252.0 | 828,357.0 | 825,958.0 | 942,256.0 | 896,723.0 | 757,454.4 | 781,258.5 | 805,810.7 | 831,134.4 | 857,254.0 |
| EBIT, % | 2.33 | 9.49 | 8.05 | 8.66 | 9.22 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 |
| Total Cash | 1,092,282.0 | 1,344,039.0 | 1,345,142.0 | 1,180,199.0 | 1,036,647.0 | 1,253,547.7 | 1,292,942.2 | 1,333,574.7 | 1,375,484.2 | 1,418,710.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,260,205.0 | 2,734,476.0 | 2,978,149.0 | 2,874,987.0 | 2,991,316.0 | 2,875,643.3 | 2,966,014.5 | 3,059,225.6 | 3,155,366.1 | 3,254,527.9 |
| Account Receivables, % | 25.78 | 31.33 | 29.01 | 26.42 | 30.75 | 28.66 | 28.66 | 28.66 | 28.66 | 28.66 |
| Inventories | 1,408,937.0 | 1,653,395.0 | 2,042,432.0 | 1,646,188.0 | 1,510,647.0 | 1,717,211.2 | 1,771,177.0 | 1,826,838.7 | 1,884,249.7 | 1,943,464.9 |
| Inventories, % | 16.07 | 18.94 | 19.9 | 15.13 | 15.53 | 17.11 | 17.11 | 17.11 | 17.11 | 17.11 |
| Accounts Payable | 1,270,668.0 | 1,515,954.0 | 1,754,633.0 | 1,548,497.0 | 1,343,234.0 | 1,545,140.0 | 1,593,698.2 | 1,643,782.4 | 1,695,440.6 | 1,748,722.2 |
| Accounts Payable, % | 14.49 | 17.37 | 17.09 | 14.23 | 13.81 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 |
| Capital Expenditure | -421,276.0 | -372,945.0 | -439,861.0 | -410,585.0 | -385,145.0 | -423,352.0 | -436,656.4 | -450,379.0 | -464,532.8 | -479,131.4 |
| Capital Expenditure, % | -4.81 | -4.27 | -4.29 | -3.77 | -3.96 | -4.22 | -4.22 | -4.22 | -4.22 | -4.22 |
| Tax Rate, % | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 |
| EBITAT | 99,250.3 | 492,057.7 | 574,172.2 | 745,930.0 | 640,557.8 | 497,052.4 | 512,672.9 | 528,784.4 | 545,402.2 | 562,542.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,287,341.7 | 137,332.7 | 280,532.2 | 1,154,925.0 | 520,886.8 | 692,745.9 | 504,234.4 | 520,080.7 | 536,425.0 | 553,282.9 |
| WACC, % | 9.44 | 9.48 | 9.52 | 9.55 | 9.52 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,173,762.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 564,349 | |||||||||
| Terminal Value | 7,522,330 | |||||||||
| Present Terminal Value | 4,777,888 | |||||||||
| Enterprise Value | 6,951,650 | |||||||||
| Net Debt | 474,655 | |||||||||
| Equity Value | 6,476,995 | |||||||||
| Diluted Shares Outstanding, MM | 4,654 | |||||||||
| Equity Value Per Share | 1,391.70 |
What You Will Receive
- Accurate Hitachi Financial Data: Comes pre-loaded with historical and projected figures for Hitachi, ensuring detailed analysis.
- Customizable Template: Effortlessly adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Observe real-time updates of Hitachi's intrinsic value as you make modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants who require dependable DCF outcomes.
- Intuitive Design: Clear layout and straightforward instructions suitable for users of any experience level.
Key Features
- Accurate Hitachi Financials: Gain access to reliable historical data and future forecasts for Hitachi, Ltd. (6501T).
- Adjustable Forecast Inputs: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow metrics.
- User-Friendly Dashboard: Intuitive charts and summaries to help you interpret your valuation findings.
- Designed for All Experience Levels: A straightforward layout crafted for investors, CFOs, and consultants alike.
How It Functions
- Download: Obtain the pre-formatted Excel file containing Hitachi, Ltd.'s (6501T) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA percentage, and WACC.
- Automatic Updates: Enjoy real-time updates for intrinsic value and NPV calculations.
- Scenario Testing: Generate various projections and quickly assess different outcomes.
- Decision Making: Leverage the valuation insights to inform your investment strategies.
Why Opt for Hitachi's Financial Calculator?
- Time-Saving: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhanced Precision: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result analysis.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Use Hitachi, Ltd. (6501T)?
- Investors: Precisely evaluate Hitachi's fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading companies like Hitachi.
- Educators: Apply it as a resource to illustrate various valuation methods.
Contents of the Template
- Pre-Filled Data: Contains Hitachi, Ltd.'s historical financial performance and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on custom inputs.
- Key Financial Ratios: Examine Hitachi's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Effortlessly modify revenue growth rates, margins, and tax assumptions.
- Clear Dashboard: Visual representations and tables summarizing 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.