|
Fujitsu General Limited (6755.T) DCF Valuation
JP | Consumer Cyclical | Furnishings, Fixtures & Appliances | 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
Fujitsu General Limited (6755.T) Bundle
Enhance your investment strategy with the (6755T) DCF Calculator! Utilize real Fujitsu General Limited financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of (6755T).
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 | 262,117.0 | 265,452.0 | 284,128.0 | 371,019.0 | 316,476.0 | 335,613.8 | 355,908.9 | 377,431.3 | 400,255.2 | 424,459.3 |
| Revenue Growth, % | 0 | 1.27 | 7.04 | 30.58 | -14.7 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 |
| EBITDA | 21,013.0 | 25,073.0 | 15,662.0 | 23,095.0 | 17,656.0 | 23,344.0 | 24,755.6 | 26,252.6 | 27,840.2 | 29,523.7 |
| EBITDA, % | 8.02 | 9.45 | 5.51 | 6.22 | 5.58 | 6.96 | 6.96 | 6.96 | 6.96 | 6.96 |
| Depreciation | 6,071.0 | 6,335.0 | 7,218.0 | 7,995.0 | 8,968.0 | 8,210.2 | 8,706.7 | 9,233.2 | 9,791.5 | 10,383.7 |
| Depreciation, % | 2.32 | 2.39 | 2.54 | 2.15 | 2.83 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| EBIT | 14,942.0 | 18,738.0 | 8,444.0 | 15,100.0 | 8,688.0 | 15,133.8 | 16,048.9 | 17,019.4 | 18,048.6 | 19,140.1 |
| EBIT, % | 5.7 | 7.06 | 2.97 | 4.07 | 2.75 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 |
| Total Cash | 27,571.0 | 36,707.0 | 14,202.0 | 17,391.0 | 19,715.0 | 27,025.0 | 28,659.2 | 30,392.3 | 32,230.2 | 34,179.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 70,998.0 | 75,653.0 | 82,934.0 | 106,301.0 | 98,693.0 | 97,067.0 | 102,936.8 | 109,161.5 | 115,762.7 | 122,763.1 |
| Account Receivables, % | 27.09 | 28.5 | 29.19 | 28.65 | 31.18 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 |
| Inventories | 32,978.0 | 44,477.0 | 73,036.0 | 72,758.0 | 55,886.0 | 61,961.7 | 65,708.7 | 69,682.2 | 73,896.0 | 78,364.6 |
| Inventories, % | 12.58 | 16.76 | 25.71 | 19.61 | 17.66 | 18.46 | 18.46 | 18.46 | 18.46 | 18.46 |
| Accounts Payable | 35,465.0 | 46,642.0 | 58,072.0 | 53,763.0 | 46,362.0 | 54,154.5 | 57,429.3 | 60,902.1 | 64,585.0 | 68,490.6 |
| Accounts Payable, % | 13.53 | 17.57 | 20.44 | 14.49 | 14.65 | 16.14 | 16.14 | 16.14 | 16.14 | 16.14 |
| Capital Expenditure | -12,641.0 | -5,503.0 | -7,411.0 | -8,167.0 | -10,771.0 | -10,141.4 | -10,754.6 | -11,405.0 | -12,094.7 | -12,826.1 |
| Capital Expenditure, % | -4.82 | -2.07 | -2.61 | -2.2 | -3.4 | -3.02 | -3.02 | -3.02 | -3.02 | -3.02 |
| Tax Rate, % | 63.43 | 63.43 | 63.43 | 63.43 | 63.43 | 63.43 | 63.43 | 63.43 | 63.43 | 63.43 |
| EBITAT | 8,436.9 | 13,151.2 | 2,974.8 | 9,088.2 | 3,177.1 | 7,828.2 | 8,301.6 | 8,803.6 | 9,336.0 | 9,900.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -66,644.1 | 9,006.2 | -21,628.2 | -18,481.8 | 18,453.1 | 9,239.8 | -88.3 | -93.6 | -99.3 | -105.3 |
| WACC, % | 6.11 | 6.14 | 6.07 | 6.12 | 6.07 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 8,394.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -107 | |||||||||
| Terminal Value | -2,616 | |||||||||
| Present Terminal Value | -1,945 | |||||||||
| Enterprise Value | 6,449 | |||||||||
| Net Debt | -5,380 | |||||||||
| Equity Value | 11,829 | |||||||||
| Diluted Shares Outstanding, MM | 105 | |||||||||
| Equity Value Per Share | 112.95 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to develop various scenarios.
- Authentic Financial Data: Fujitsu General Limited’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The model computes Net Present Value (NPV) and intrinsic value automatically for you.
- Customizable and Professional Design: A refined Excel model that caters to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life FGL Financials: Pre-filled historical and projected data for Fujitsu General Limited (6755T).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute Fujitsu’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Fujitsu’s valuation immediately after adjustments are made.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel spreadsheet containing Fujitsu General Limited's (6755T) preloaded data.
- 2. Modify Assumptions: Adjust crucial inputs such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model updates in real-time to calculate the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to examine various valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Fujitsu General Limited (6755T)?
- Reliable Data: Up-to-date financial information from Fujitsu guarantees trustworthy valuation outcomes.
- Tailorable: Modify essential metrics such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency: Built-in calculations save you the hassle of starting from the beginning.
- Professional Quality Tool: Crafted for investors, analysts, and consultants in mind.
- Easy to Use: User-friendly design and clear, step-by-step guidance ensure accessibility for everyone.
Who Should Utilize This Product?
- Investors: Assess the fair value of Fujitsu General Limited (6755T) to inform your investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Streamline the valuation report process for clients by customizing the provided template.
- Entrepreneurs: Acquire valuable insights into the financial modeling practices of leading corporations.
- Educators: Employ this tool as a resource for teaching valuation techniques and methodologies.
What the Template Contains
- Historical Data: Features Fujitsu General Limited’s past financials and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for determining the intrinsic value of Fujitsu General Limited.
- WACC Sheet: Pre-constructed calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust critical drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough overview of Fujitsu General Limited’s financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and projections.
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.