|
Life Corporation (8194.T) DCF Valuation
JP | Consumer Defensive | Grocery Stores | 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
Life Corporation (8194.T) Bundle
As an investor or analyst, the Life Corporation (8194T) DCF Calculator is your go-to tool for accurate valuation. With real data from Life Corporation preloaded, you can easily adjust forecasts and observe the results 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 | 714,683.0 | 759,146.0 | 768,334.0 | 765,425.0 | 809,709.0 | 835,697.8 | 862,520.8 | 890,204.7 | 918,777.2 | 948,266.7 |
| Revenue Growth, % | 0 | 6.22 | 1.21 | -0.37861 | 5.79 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 |
| EBITDA | 24,089.0 | 38,308.0 | 36,677.0 | 33,913.0 | 39,402.0 | 37,584.9 | 38,791.3 | 40,036.4 | 41,321.4 | 42,647.6 |
| EBITDA, % | 3.37 | 5.05 | 4.77 | 4.43 | 4.87 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| Depreciation | 12,834.0 | 13,225.0 | 14,179.0 | 15,087.0 | 16,034.0 | 15,601.7 | 16,102.5 | 16,619.3 | 17,152.7 | 17,703.3 |
| Depreciation, % | 1.8 | 1.74 | 1.85 | 1.97 | 1.98 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 |
| EBIT | 11,255.0 | 25,083.0 | 22,498.0 | 18,826.0 | 23,368.0 | 21,983.2 | 22,688.8 | 23,417.0 | 24,168.6 | 24,944.4 |
| EBIT, % | 1.57 | 3.3 | 2.93 | 2.46 | 2.89 | 2.63 | 2.63 | 2.63 | 2.63 | 2.63 |
| Total Cash | 13,213.0 | 15,343.0 | 9,809.0 | 9,727.0 | 8,606.0 | 12,502.3 | 12,903.6 | 13,317.8 | 13,745.2 | 14,186.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 9,378.0 | 5,524.0 | 8,133.0 | 9,209.0 | 9,560.0 | 9,162.9 | 9,457.0 | 9,760.5 | 10,073.8 | 10,397.1 |
| Account Receivables, % | 1.31 | 0.72766 | 1.06 | 1.2 | 1.18 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Inventories | 24,032.0 | 23,382.0 | 24,138.0 | 26,061.0 | 28,173.0 | 27,525.3 | 28,408.7 | 29,320.5 | 30,261.6 | 31,232.9 |
| Inventories, % | 3.36 | 3.08 | 3.14 | 3.4 | 3.48 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
| Accounts Payable | 68,231.0 | 68,466.0 | 41,666.0 | 41,971.0 | 45,332.0 | 58,617.0 | 60,498.4 | 62,440.1 | 64,444.2 | 66,512.7 |
| Accounts Payable, % | 9.55 | 9.02 | 5.42 | 5.48 | 5.6 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 |
| Capital Expenditure | -14,048.0 | -19,937.0 | -19,867.0 | -22,086.0 | -16,149.0 | -20,152.8 | -20,799.6 | -21,467.2 | -22,156.3 | -22,867.4 |
| Capital Expenditure, % | -1.97 | -2.63 | -2.59 | -2.89 | -1.99 | -2.41 | -2.41 | -2.41 | -2.41 | -2.41 |
| Tax Rate, % | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 |
| EBITAT | 8,027.3 | 17,978.8 | 15,334.8 | 13,459.3 | 17,076.8 | 15,640.2 | 16,142.2 | 16,660.3 | 17,195.1 | 17,747.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 41,634.3 | 16,005.8 | -20,518.2 | 3,766.3 | 17,859.8 | 25,419.0 | 12,148.9 | 12,538.8 | 12,941.3 | 13,356.7 |
| WACC, % | 4.79 | 4.79 | 4.75 | 4.79 | 4.81 | 4.79 | 4.79 | 4.79 | 4.79 | 4.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 67,528.6 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 13,423 | |||||||||
| Terminal Value | 313,258 | |||||||||
| Present Terminal Value | 247,973 | |||||||||
| Enterprise Value | 315,502 | |||||||||
| Net Debt | 44,486 | |||||||||
| Equity Value | 271,016 | |||||||||
| Diluted Shares Outstanding, MM | 47 | |||||||||
| Equity Value Per Share | 5,774.87 |
Benefits You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Actual Financial Data: Life Corporation's (8194T) financial information pre-loaded to kickstart your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for your convenience.
- Tailored and Professional Design: A sleek Excel model that meets your valuation requirements.
- Designed for Analysts and Investors: Perfect for assessing projections, validating strategies, and enhancing efficiency.
Key Features
- Real-Time LIFE Data: Pre-loaded with Life Corporation's historical financial metrics and future forecasts.
- Fully Customizable Parameters: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to your preferences.
- Dynamic Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- User-Friendly Interface: Intuitive and structured design suitable for both professionals and novices.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Life Corporation (8194T) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates the intrinsic value of Life Corporation (8194T).
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose the Life Corporation ([8194T]) Calculator?
- Precision: Utilizes authentic Life Corporation financials for reliable data.
- Versatility: Built to allow users to easily test and adjust inputs.
- Efficiency: Eliminate the stress of creating a DCF model from the ground up.
- Expert-Level: Crafted with the accuracy and functionality expected by CFOs.
- Intuitive: Simple to navigate, even for those new to financial modeling.
Who Can Benefit from This Product?
- Investors: Evaluate Life Corporation’s (8194T) valuation prior to making stock transactions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
- Startup Founders: Gain insights into the valuation methods used for established companies like Life Corporation (8194T).
- Consultants: Provide comprehensive valuation reports for your clients.
- Students and Educators: Utilize authentic data to enhance learning and practice in valuation techniques.
Contents of the Template
- Pre-Filled Data: Features Life Corporation’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for computing WACC based on customizable inputs.
- Key Financial Ratios: Evaluate Life Corporation’s profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visualizations and tables encapsulating key 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.