|
Japan Prime Realty Investment Corporation (8955.T) DCF Valuation
JP | Real Estate | REIT - Diversified | 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
Japan Prime Realty Investment Corporation (8955.T) Bundle
Enhance your investment strategies with the (8955T) DCF Calculator! Explore real Japan Prime Realty Investment Corporation financials, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (8955T).
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 | 32,107.6 | 33,493.4 | 35,558.8 | 37,097.8 | 35,585.4 | 36,540.3 | 37,520.9 | 38,527.7 | 39,561.6 | 40,623.2 |
| Revenue Growth, % | 0 | 4.32 | 6.17 | 4.33 | -4.08 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 |
| EBITDA | 19,579.6 | 20,660.0 | 22,501.1 | 22,929.5 | 21,116.2 | 22,442.4 | 23,044.6 | 23,663.0 | 24,298.0 | 24,950.1 |
| EBITDA, % | 60.98 | 61.68 | 63.28 | 61.81 | 59.34 | 61.42 | 61.42 | 61.42 | 61.42 | 61.42 |
| Depreciation | 3,954.7 | 4,126.2 | 4,242.8 | 4,131.2 | 4,104.9 | 4,329.3 | 4,445.4 | 4,564.7 | 4,687.2 | 4,813.0 |
| Depreciation, % | 12.32 | 12.32 | 11.93 | 11.14 | 11.54 | 11.85 | 11.85 | 11.85 | 11.85 | 11.85 |
| EBIT | 15,624.8 | 16,533.7 | 18,258.3 | 18,798.4 | 17,011.3 | 18,113.1 | 18,599.2 | 19,098.3 | 19,610.8 | 20,137.1 |
| EBIT, % | 48.66 | 49.36 | 51.35 | 50.67 | 47.8 | 49.57 | 49.57 | 49.57 | 49.57 | 49.57 |
| Total Cash | 25,016.9 | 28,598.7 | 22,804.0 | 33,127.0 | 27,775.9 | 28,851.0 | 29,625.2 | 30,420.2 | 31,236.5 | 32,074.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 246.5 | 271.6 | .0 | 583.5 | 718.3 | 377.8 | 388.0 | 398.4 | 409.1 | 420.0 |
| Account Receivables, % | 0.76775 | 0.81083 | 0 | 1.57 | 2.02 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
| Inventories | 12,918.0 | 12,928.0 | 12,876.2 | .0 | -134.4 | 8,379.8 | 8,604.7 | 8,835.6 | 9,072.7 | 9,316.2 |
| Inventories, % | 40.23 | 38.6 | 36.21 | 0.0000000027 | -0.37765 | 22.93 | 22.93 | 22.93 | 22.93 | 22.93 |
| Accounts Payable | 3,379.7 | 2,931.2 | 2,910.2 | 3,027.1 | 3,292.7 | 3,279.5 | 3,367.5 | 3,457.9 | 3,550.6 | 3,645.9 |
| Accounts Payable, % | 10.53 | 8.75 | 8.18 | 8.16 | 9.25 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 |
| Capital Expenditure | -12,008.6 | -32,602.1 | -31,747.4 | -14,341.8 | -15,767.5 | -22,435.0 | -23,037.0 | -23,655.2 | -24,290.0 | -24,941.8 |
| Capital Expenditure, % | -37.4 | -97.34 | -89.28 | -38.66 | -44.31 | -61.4 | -61.4 | -61.4 | -61.4 | -61.4 |
| Tax Rate, % | 0.00782829 | 0.00782829 | 0.00782829 | 0.00782829 | 0.00782829 | 0.00782829 | 0.00782829 | 0.00782829 | 0.00782829 | 0.00782829 |
| EBITAT | 15,623.5 | 16,532.4 | 18,256.9 | 18,797.0 | 17,010.0 | 18,111.7 | 18,597.7 | 19,096.8 | 19,609.3 | 20,135.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,215.1 | -12,427.1 | -8,945.3 | 20,996.0 | 5,612.5 | -8,180.9 | -140.8 | -144.6 | -148.5 | -152.5 |
| WACC, % | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -8,191.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -156 | |||||||||
| Terminal Value | -3,839 | |||||||||
| Present Terminal Value | -2,862 | |||||||||
| Enterprise Value | -11,053 | |||||||||
| Net Debt | 177,624 | |||||||||
| Equity Value | -188,678 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -189,211.55 |
What You Will Receive
- Authentic JP Realty Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Analyze various scenarios to assess the future performance of Japan Prime Realty Investment Corporation (8955T).
- User-Friendly Design: Designed for industry professionals, yet simple enough for newcomers.
Key Features
- Pre-Loaded Data: Japan Prime Realty Investment Corporation’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Observe real-time recalculations of Japan Prime Realty’s intrinsic value.
- Clear Visual Outputs: Dashboard charts present valuation results and key metrics effectively.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine Japan Prime Realty Investment Corporation’s pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and utilize the results for your investment strategies.
Why Select This Calculator?
- Precision: Utilizes authentic Japan Prime Realty Investment Corporation (8955T) financials for reliable data.
- Versatility: Built to allow users to experiment and adjust inputs effortlessly.
- Efficiency: Eliminate the need to construct a DCF model from the ground up.
- Enterprise-Level: Crafted with the accuracy and functionality expected by CFOs.
- Intuitive Design: Simple to navigate, making it accessible for users with varying financial modeling skills.
Who Can Benefit from This Product?
- Real Estate Investors: Make informed decisions with a comprehensive valuation tool specifically designed for the market.
- Market Analysts: Streamline your workflow with a customizable DCF model tailored for real estate.
- Consultants: Efficiently modify the template for client-focused presentations or detailed reports.
- Real Estate Enthusiasts: Enhance your knowledge of valuation methods by exploring practical, real-world applications.
- Educators and Students: Utilize it as an effective learning resource in real estate finance studies.
Contents of the Template
- Preloaded JP Realty Data: Historical and projected financial data, encompassing revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells available for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial statements for thorough analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios for performance evaluation.
- Dashboard and Charts: Visual representations of valuation results and underlying 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.