|
Nikon Corporation (7731.T) DCF Valuation
JP | Consumer Cyclical | Leisure | 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
Nikon Corporation (7731.T) Bundle
Whether you're an investor or an analyst, this (7731T) DCF Calculator is your essential resource for accurate valuation. Loaded with real data from Nikon Corporation, you can adjust 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 | 591,012.0 | 451,223.0 | 539,612.0 | 628,105.0 | 717,245.0 | 764,811.9 | 815,533.4 | 869,618.6 | 927,290.7 | 988,787.6 |
| Revenue Growth, % | 0 | -23.65 | 19.59 | 16.4 | 14.19 | 6.63 | 6.63 | 6.63 | 6.63 | 6.63 |
| EBITDA | 51,214.0 | -17,846.0 | 71,007.0 | 86,828.0 | 86,169.0 | 66,855.3 | 71,289.1 | 76,016.9 | 81,058.3 | 86,434.0 |
| EBITDA, % | 8.67 | -3.96 | 13.16 | 13.82 | 12.01 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 |
| Depreciation | 34,105.0 | 28,027.0 | 24,857.0 | 29,056.0 | 35,666.0 | 40,056.3 | 42,712.8 | 45,545.5 | 48,566.0 | 51,786.8 |
| Depreciation, % | 5.77 | 6.21 | 4.61 | 4.63 | 4.97 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| EBIT | 17,109.0 | -45,873.0 | 46,150.0 | 57,772.0 | 50,503.0 | 26,799.0 | 28,576.3 | 30,471.5 | 32,492.3 | 34,647.1 |
| EBIT, % | 2.89 | -10.17 | 8.55 | 9.2 | 7.04 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
| Total Cash | 326,935.0 | 352,977.0 | 371,225.0 | 212,579.0 | 206,644.0 | 405,342.1 | 432,224.0 | 460,888.6 | 491,454.2 | 524,046.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 87,779.0 | 72,900.0 | 90,571.0 | 114,239.0 | 139,922.0 | 130,766.0 | 139,438.3 | 148,685.7 | 158,546.4 | 169,061.0 |
| Account Receivables, % | 14.85 | 16.16 | 16.78 | 18.19 | 19.51 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 |
| Inventories | 246,530.0 | 235,760.0 | 238,950.0 | 277,281.0 | 285,239.0 | 339,818.9 | 362,355.3 | 386,386.3 | 412,011.0 | 439,335.1 |
| Inventories, % | 41.71 | 52.25 | 44.28 | 44.15 | 39.77 | 44.43 | 44.43 | 44.43 | 44.43 | 44.43 |
| Accounts Payable | 68,856.0 | 60,615.0 | 65,161.0 | 68,026.0 | 83,647.0 | 91,245.4 | 97,296.7 | 103,749.3 | 110,629.8 | 117,966.6 |
| Accounts Payable, % | 11.65 | 13.43 | 12.08 | 10.83 | 11.66 | 11.93 | 11.93 | 11.93 | 11.93 | 11.93 |
| Capital Expenditure | -25,431.0 | -23,099.0 | -23,825.0 | -33,023.0 | -55,215.0 | -40,983.4 | -43,701.4 | -46,599.6 | -49,690.0 | -52,985.4 |
| Capital Expenditure, % | -4.3 | -5.12 | -4.42 | -5.26 | -7.7 | -5.36 | -5.36 | -5.36 | -5.36 | -5.36 |
| Tax Rate, % | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 |
| EBITAT | 11,094.0 | -34,901.0 | 34,496.9 | 45,506.4 | 38,549.8 | 19,872.8 | 21,190.8 | 22,596.1 | 24,094.7 | 25,692.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -245,685.0 | -12,565.0 | 19,213.9 | -17,594.6 | 980.8 | -18,879.8 | -4,955.2 | -5,283.8 | -5,634.2 | -6,007.9 |
| WACC, % | 5.02 | 5.15 | 5.13 | 5.18 | 5.15 | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -36,281.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -6,128 | |||||||||
| Terminal Value | -195,923 | |||||||||
| Present Terminal Value | -152,580 | |||||||||
| Enterprise Value | -188,862 | |||||||||
| Net Debt | -39,939 | |||||||||
| Equity Value | -148,923 | |||||||||
| Diluted Shares Outstanding, MM | 348 | |||||||||
| Equity Value Per Share | -427.65 |
What You Will Receive
- Pre-Filled Financial Model: Nikon’s actual data allows for an accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation purposes.
- Customizable and Reusable: Designed for adaptability, enabling consistent use for in-depth forecasts.
Key Features
- 🔍 Real-Life Nikon Financials: Pre-filled historical and projected data for Nikon Corporation (7731T).
- ✏️ Fully Customizable Inputs: Modify critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate Nikon's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Nikon's valuation immediately after making adjustments.
- Scenario Analysis: Evaluate and compare different outcomes for various financial assumptions side-by-side.
How It Operates
- Step 1: Download the prebuilt Excel template containing Nikon Corporation’s data.
- Step 2: Navigate through the populated sheets to familiarize yourself with the essential metrics.
- Step 3: Modify the forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe the recalculated results, including Nikon Corporation’s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the generated outputs.
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses integrated into a single tool.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically calculates Nikon’s intrinsic value and Net Present Value.
- Rich Data Repository: Historical and projected data provides reliable starting points.
- Professional Standard: Perfect for financial analysts, investors, and business consultants.
Who Should Use This Product?
- Professional Investors: Create precise and dependable valuation models for portfolio assessments regarding Nikon Corporation (7731T).
- Corporate Finance Teams: Evaluate valuation scenarios to inform internal strategies within Nikon Corporation (7731T).
- Consultants and Advisors: Deliver accurate valuation analysis for clients interested in Nikon Corporation (7731T).
- Students and Educators: Utilize actual data to practice and teach financial modeling relevant to Nikon Corporation (7731T).
- Photography and Tech Enthusiasts: Gain insights into how companies like Nikon Corporation (7731T) are valued in the industry.
Contents of the Template
- Pre-Filled Data: Features Nikon Corporation’s historical financial data and projections.
- Discounted Cash Flow Model: An adjustable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Nikon Corporation’s profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- 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.