|
NTT UD REIT Investment Corporation (8956.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
NTT UD REIT Investment Corporation (8956.T) Bundle
Enhance your investment strategies with the NTT UD REIT Investment Corporation (8956T) DCF Calculator! Explore authentic financial data, adjust growth projections and expenses, and observe how these alterations affect the intrinsic value of NTT UD REIT Investment Corporation (8956T) in real-time.
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 | 18,720.5 | 22,206.9 | 23,208.1 | 24,528.6 | 23,776.5 | 25,307.5 | 26,937.0 | 28,671.5 | 30,517.6 | 32,482.6 |
| Revenue Growth, % | 0 | 18.62 | 4.51 | 5.69 | -3.07 | 6.44 | 6.44 | 6.44 | 6.44 | 6.44 |
| EBITDA | 11,337.1 | 13,688.0 | 13,692.9 | 14,077.8 | 13,137.9 | 14,873.1 | 15,830.8 | 16,850.1 | 17,935.1 | 19,089.9 |
| EBITDA, % | 60.56 | 61.64 | 59 | 57.39 | 55.26 | 58.77 | 58.77 | 58.77 | 58.77 | 58.77 |
| Depreciation | 2,890.1 | 3,043.6 | 3,184.4 | 3,140.5 | 3,405.2 | 3,542.6 | 3,770.7 | 4,013.4 | 4,271.9 | 4,546.9 |
| Depreciation, % | 15.44 | 13.71 | 13.72 | 12.8 | 14.32 | 14 | 14 | 14 | 14 | 14 |
| EBIT | 8,447.0 | 10,644.4 | 10,508.4 | 10,937.3 | 9,732.7 | 11,330.5 | 12,060.1 | 12,836.7 | 13,663.2 | 14,543.0 |
| EBIT, % | 45.12 | 47.93 | 45.28 | 44.59 | 40.93 | 44.77 | 44.77 | 44.77 | 44.77 | 44.77 |
| Total Cash | 3,776.2 | 7,059.0 | 6,762.8 | 6,607.0 | 5,963.9 | 6,737.7 | 7,171.6 | 7,633.3 | 8,124.9 | 8,648.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 705.9 | 1,082.8 | .0 | .0 | 397.0 | 422.6 | 449.8 | 478.8 | 509.6 |
| Account Receivables, % | 0 | 3.18 | 4.67 | 0 | 0 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 |
| Inventories | .0 | 14,734.3 | 14,021.7 | .0 | .0 | 6,416.3 | 6,829.4 | 7,269.2 | 7,737.3 | 8,235.4 |
| Inventories, % | 0.00000000534 | 66.35 | 60.42 | 0 | 0 | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 |
| Accounts Payable | 1,771.3 | 2,015.2 | 1,917.3 | 2,916.0 | 12,012.5 | 4,515.3 | 4,806.0 | 5,115.5 | 5,444.8 | 5,795.4 |
| Accounts Payable, % | 9.46 | 9.07 | 8.26 | 11.89 | 50.52 | 17.84 | 17.84 | 17.84 | 17.84 | 17.84 |
| Capital Expenditure | -6,975.7 | -20,912.5 | -30,262.2 | -8,567.5 | -39,424.2 | -18,543.4 | -19,737.4 | -21,008.3 | -22,361.0 | -23,800.8 |
| Capital Expenditure, % | -37.26 | -94.17 | -130.39 | -34.93 | -165.81 | -73.27 | -73.27 | -73.27 | -73.27 | -73.27 |
| Tax Rate, % | 0.06036254 | 0.06036254 | 0.06036254 | 0.06036254 | 0.06036254 | 0.06036254 | 0.06036254 | 0.06036254 | 0.06036254 | 0.06036254 |
| EBITAT | 8,443.2 | 10,640.9 | 10,505.0 | 10,933.5 | 9,726.8 | 11,325.9 | 12,055.2 | 12,831.4 | 13,657.6 | 14,537.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 6,128.9 | -22,424.3 | -16,335.0 | 21,609.7 | -17,195.6 | -17,985.5 | -4,059.5 | -4,320.9 | -4,599.2 | -4,895.3 |
| WACC, % | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -31,715.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4,993 | |||||||||
| Terminal Value | -135,690 | |||||||||
| Present Terminal Value | -102,941 | |||||||||
| Enterprise Value | -134,657 | |||||||||
| Net Debt | 135,173 | |||||||||
| Equity Value | -269,830 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -182,067.09 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for NTT UD REIT Investment Corporation (8956T).
- Genuine Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify key assumptions such as revenue growth, EBITDA percentage, and WACC as needed.
- Instant Evaluations: Quickly observe how your inputs influence the valuation of NTT UD REIT Investment Corporation (8956T).
- Professional Resource: Designed specifically for investors, CFOs, consultants, and financial analysts.
- User-Centric Design: Organized for simplicity and effectiveness, complete with step-by-step guidance.
Main Features
- Accurate NTT UD REIT Financial Data: Gain access to reliable historical figures and future forecasts.
- Flexible Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear charts and summaries to help you visualize your valuation outcomes.
- Suitable for All Experience Levels: An intuitive design tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing NTT UD REIT Investment Corporation’s (8956T) preloaded data.
- 2. Modify Key Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Experiment with Scenarios: Evaluate various forecasts to examine different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to guide your investment decisions.
Why Choose This NTT UD REIT Investment Corporation (8956T) Calculator?
- Precise Data: Utilize real financial information from NTT UD REIT for trustworthy valuation outcomes.
- Flexible Options: Tailor essential parameters such as growth rates, WACC, and tax rates according to your forecasts.
- Efficient: Built-in calculations save you the hassle of starting from the ground up.
- Top-Tier Tool: Created for investors, analysts, and consultants in the real estate investment sector.
- User-Friendly Design: Clear layout and guided instructions make it accessible for users at all levels.
Who Can Benefit from This Product?
- Institutional Investors: Develop thorough and dependable valuation models for portfolio assessments related to NTT UD REIT Investment Corporation (8956T).
- Real Estate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Financial Advisors: Offer clients precise valuation analyses for NTT UD REIT Investment Corporation (8956T).
- Students and Teaching Professionals: Utilize real-world data to enhance learning and practice in financial modeling.
- Real Estate Enthusiasts: Gain insights into how real estate investment trusts like NTT UD REIT Investment Corporation (8956T) are valued in the market.
Contents of the Template
- Pre-Filled Data: Contains NTT UD REIT Investment Corporation's historical financial information and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Assess NTT UD REIT's profitability, operational efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax considerations.
- User-Friendly Dashboard: Visual charts and tables summarizing essential valuation metrics.
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.