|
The Awa Bank, Ltd. (8388.T) DCF Valuation
JP | Financial Services | Banks - Regional | 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
The Awa Bank, Ltd. (8388.T) Bundle
Enhance your investment strategies with The Awa Bank, Ltd. (8388T) DCF Calculator! Utilize actual financial data, adjust growth projections and expenses, and instantly observe how these changes affect The Awa Bank, Ltd. (8388T) intrinsic value.
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 | 61,973.0 | 62,237.0 | 65,043.0 | 79,193.0 | 63,932.0 | 65,117.7 | 66,325.5 | 67,555.6 | 68,808.6 | 70,084.7 |
| Revenue Growth, % | 0 | 0.42599 | 4.51 | 21.75 | -19.27 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2,629.0 | 2,923.0 | 3,120.0 | 3,062.0 | 3,294.0 | 2,963.4 | 3,018.4 | 3,074.4 | 3,131.4 | 3,189.5 |
| Depreciation, % | 4.24 | 4.7 | 4.8 | 3.87 | 5.15 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 |
| EBIT | -2,629.0 | -2,923.0 | -3,120.0 | -3,062.0 | -3,294.0 | -2,963.4 | -3,018.4 | -3,074.4 | -3,131.4 | -3,189.5 |
| EBIT, % | -4.24 | -4.7 | -4.8 | -3.87 | -5.15 | -4.55 | -4.55 | -4.55 | -4.55 | -4.55 |
| Total Cash | 287,164.0 | 632,773.0 | 690,236.0 | 482,868.0 | 402,273.0 | 65,117.7 | 66,325.5 | 67,555.6 | 68,808.6 | 70,084.7 |
| 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 | -5,867.0 | -2,284.0 | -4,299.0 | -4,070.0 | -3,205.0 | -3,893.9 | -3,966.1 | -4,039.7 | -4,114.6 | -4,190.9 |
| Capital Expenditure, % | -9.47 | -3.67 | -6.61 | -5.14 | -5.01 | -5.98 | -5.98 | -5.98 | -5.98 | -5.98 |
| Tax Rate, % | 29.49 | 29.49 | 29.49 | 29.49 | 29.49 | 29.49 | 29.49 | 29.49 | 29.49 | 29.49 |
| EBITAT | -1,873.8 | -2,039.2 | -2,173.6 | -2,134.5 | -2,322.7 | -2,079.9 | -2,118.5 | -2,157.8 | -2,197.8 | -2,238.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5,111.8 | -1,400.2 | -3,352.6 | -3,142.5 | -2,233.7 | -3,010.4 | -3,066.2 | -3,123.1 | -3,181.0 | -3,240.0 |
| WACC, % | 4.3 | 4.26 | 4.26 | 4.26 | 4.28 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13,781.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3,305 | |||||||||
| Terminal Value | -145,534 | |||||||||
| Present Terminal Value | -118,073 | |||||||||
| Enterprise Value | -131,855 | |||||||||
| Net Debt | -234,339 | |||||||||
| Equity Value | 102,484 | |||||||||
| Diluted Shares Outstanding, MM | 41 | |||||||||
| Equity Value Per Share | 2,523.01 |
Benefits of Choosing Awa Bank
- Accurate AWA Financial Data: Pre-loaded with historical and forecasted figures for in-depth analysis.
- Completely Customizable Template: Easily adjust key variables such as revenue growth rate, WACC, and EBITDA margins.
- Real-Time Calculations: Watch the intrinsic value of Awa Bank update instantly as you make modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants seeking reliable DCF outcomes.
- User-Friendly Interface: Streamlined format and straightforward instructions suitable for all skill levels.
Key Features
- 🔍 Real-Life Awa Bank Financials: Pre-filled historical and projected data for The Awa Bank, Ltd. (8388T).
- ✏️ Fully Customizable Inputs: Adjust all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute The Awa Bank’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize The Awa Bank’s valuation immediately after making any adjustments.
- Scenario Analysis: Explore and compare outcomes for different financial assumptions side-by-side.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Awa Bank, Ltd. DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
- Real-Time Calculations: The model will automatically recalculate the intrinsic value of Awa Bank, Ltd.
- Explore Scenarios: Test various assumptions to assess potential changes in valuation.
- Evaluate and Decide: Utilize the findings to inform your investment or financial strategies.
Why Opt for The Awa Bank Calculator?
- Precision: Utilizes authentic financial data from The Awa Bank to ensure reliability.
- Adaptability: Tailored for users to experiment with and adjust inputs as needed.
- Efficiency: Eliminate the complexity of constructing a financial model from the ground up.
- Expert-Level: Crafted with the accuracy and functionality suited for financial executives.
- Intuitive: Simple to navigate, even for individuals without extensive financial modeling skills.
Who Can Benefit from The Awa Bank, Ltd. (8388T)?
- Investors: Gain assurance in your investment choices with our advanced valuation tools.
- Financial Analysts: Streamline your workflow with our customizable DCF model designed for efficiency.
- Consultants: Effortlessly modify the template for impactful presentations or comprehensive reports for clients.
- Finance Enthusiasts: Enhance your knowledge of valuation practices through practical, real-life scenarios.
- Educators and Students: Utilize this resource as a hands-on learning aid in finance courses.
Contents of the Template
- Preloaded Awa Bank Data: Historical and projected financial metrics, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: High-quality templates for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted fields for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial data for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to assess performance.
- Dashboard and Charts: Visual representations of valuation results and assumptions.
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.