![]() |
The Chiba Bank, Ltd. (8331.T) DCF Valuation |

Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
The Chiba Bank, Ltd. (8331.T) Bundle
Optimize your time and improve precision with our (8331T) DCF Calculator! Utilizing actual data from The Chiba Bank, Ltd. and customizable assumptions, this tool empowers you to forecast, analyze, and value The Chiba Bank like a seasoned investor.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 202,031.0 | 207,759.0 | 224,221.0 | 222,541.0 | 337,724.0 | 389,875.0 | 450,079.2 | 519,580.1 | 599,813.2 | 692,435.8 |
Revenue Growth, % | 0 | 2.84 | 7.92 | -0.74926 | 51.76 | 15.44 | 15.44 | 15.44 | 15.44 | 15.44 |
EBITDA | 80,822.0 | 88,288.0 | 96,109.0 | 100,344.0 | 117,267.0 | 159,986.4 | 184,691.4 | 213,211.2 | 246,135.1 | 284,143.1 |
EBITDA, % | 40 | 42.5 | 42.86 | 45.09 | 34.72 | 41.04 | 41.04 | 41.04 | 41.04 | 41.04 |
Depreciation | 9,360.0 | 9,909.0 | 9,439.0 | 9,676.0 | 10,442.0 | 16,415.3 | 18,950.1 | 21,876.3 | 25,254.5 | 29,154.2 |
Depreciation, % | 4.63 | 4.77 | 4.21 | 4.35 | 3.09 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 |
EBIT | 71,462.0 | 78,379.0 | 86,670.0 | 90,668.0 | 106,825.0 | 143,571.1 | 165,741.3 | 191,334.9 | 220,880.7 | 254,988.9 |
EBIT, % | 35.37 | 37.73 | 38.65 | 40.74 | 31.63 | 36.82 | 36.82 | 36.82 | 36.82 | 36.82 |
Total Cash | 3,615,356.0 | 4,201,429.0 | 4,065,850.0 | 4,689,382.0 | 4,262,277.0 | 389,875.0 | 450,079.2 | 519,580.1 | 599,813.2 | 692,435.8 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditure | -23,784.0 | -10,450.0 | -11,216.0 | -4,617.0 | -14,874.0 | -22,054.0 | -25,459.5 | -29,391.0 | -33,929.5 | -39,168.9 |
Capital Expenditure, % | -11.77 | -5.03 | -5 | -2.07 | -4.4 | -5.66 | -5.66 | -5.66 | -5.66 | -5.66 |
Tax Rate, % | 30.49 | 30.49 | 30.49 | 30.49 | 30.49 | 30.49 | 30.49 | 30.49 | 30.49 | 30.49 |
EBITAT | 49,641.0 | 54,498.7 | 60,276.0 | 62,440.0 | 74,259.0 | 99,616.8 | 114,999.6 | 132,757.7 | 153,258.0 | 176,924.0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 35,217.0 | 53,957.7 | 58,499.0 | 67,499.0 | 69,827.0 | 93,978.1 | 108,490.1 | 125,243.1 | 144,583.0 | 166,909.4 |
WACC, % | 3.27 | 3.28 | 3.28 | 3.26 | 3.28 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 |
PV UFCF | ||||||||||
SUM PV UFCF | 575,630.5 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 170,248 | |||||||||
Terminal Value | 13,378,412 | |||||||||
Present Terminal Value | 11,388,853 | |||||||||
Enterprise Value | 11,964,483 | |||||||||
Net Debt | -1,131,591 | |||||||||
Equity Value | 13,096,074 | |||||||||
Diluted Shares Outstanding, MM | 713 | |||||||||
Equity Value Per Share | 18,372.05 |
Your Benefits
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for The Chiba Bank, Ltd. (8331T).
- Actual Data Insights: Access to historical financial data along with forward-looking estimates (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA percentage, and WACC.
- Real-Time Calculations: Quickly assess how your changes affect the valuation of The Chiba Bank, Ltd. (8331T).
- Professional Financial Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for straightforward navigation and usability, accompanied by detailed instructions.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for The Chiba Bank, Ltd. (8331T).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs to fit your analysis needs.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates according to your projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for The Chiba Bank, Ltd. (8331T).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the ready-to-use Excel template featuring The Chiba Bank, Ltd. (8331T) data.
- Step 2: Navigate through the pre-populated sheets and familiarize yourself with the essential metrics.
- Step 3: Modify the forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately see the updated results, including The Chiba Bank, Ltd. (8331T)'s intrinsic value.
- Step 5: Make well-informed investment decisions or generate reports based on the results.
Why Choose This Calculator for The Chiba Bank, Ltd. (8331T)?
- Precise Financials: Utilize accurate data from The Chiba Bank for trustworthy valuation outcomes.
- Customizable Features: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Built-in calculations save you time and eliminate the hassle of starting from zero.
- Professional Quality: Crafted for investors, analysts, and consultants in the finance sector.
- Easy to Use: The intuitive design and clear instructions ensure accessibility for all users.
Who Can Benefit from Our Services?
- Professional Investors: Develop comprehensive and trustworthy valuation models for investment portfolios.
- Corporate Finance Teams: Evaluate valuation scenarios to inform and optimize internal strategies.
- Consultants and Advisors: Deliver precise valuation insights for clients in relation to The Chiba Bank, Ltd. (8331T).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into the valuation of financial institutions like The Chiba Bank, Ltd. (8331T).
Contents of the Template
- Historical Data: Contains past financial information and baseline forecasts for The Chiba Bank, Ltd. (8331T).
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of The Chiba Bank, Ltd. (8331T).
- WACC Sheet: Pre-formulated calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential parameters such as growth rates, EBITDA margins, and CAPEX estimates.
- Quarterly and Annual Statements: Detailed analysis of The Chiba Bank, Ltd. (8331T)'s financial performance.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.