|
Fuji Kyuko Co., Ltd. (9010.T) DCF Valuation
JP | Industrials | Conglomerates | 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
Fuji Kyuko Co., Ltd. (9010.T) Bundle
Evaluate the financial outlook of Fuji Kyuko Co., Ltd. (9010T) like an expert! This (9010T) DCF Calculator provides you with pre-filled financial data and offers total flexibility to modify revenue growth, WACC, profit margins, and other essential assumptions to align with your projections.
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 | 52,291.0 | 30,451.5 | 35,083.7 | 42,924.5 | 50,701.5 | 52,465.1 | 54,290.0 | 56,178.4 | 58,132.4 | 60,154.4 |
| Revenue Growth, % | 0 | -41.77 | 15.21 | 22.35 | 18.12 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 |
| EBITDA | 9,844.6 | 3,522.4 | 7,183.3 | 9,621.6 | 12,679.5 | 10,313.8 | 10,672.5 | 11,043.8 | 11,427.9 | 11,825.4 |
| EBITDA, % | 18.83 | 11.57 | 20.47 | 22.42 | 25.01 | 19.66 | 19.66 | 19.66 | 19.66 | 19.66 |
| Depreciation | 6,841.2 | 6,775.0 | 5,995.3 | 5,505.9 | 5,624.6 | 8,010.4 | 8,289.0 | 8,577.4 | 8,875.7 | 9,184.4 |
| Depreciation, % | 13.08 | 22.25 | 17.09 | 12.83 | 11.09 | 15.27 | 15.27 | 15.27 | 15.27 | 15.27 |
| EBIT | 3,003.3 | -3,252.6 | 1,188.1 | 4,115.7 | 7,054.9 | 2,303.4 | 2,383.5 | 2,466.4 | 2,552.2 | 2,640.9 |
| EBIT, % | 5.74 | -10.68 | 3.39 | 9.59 | 13.91 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 |
| Total Cash | 14,470.4 | 17,804.3 | 17,118.1 | 19,060.5 | 17,914.8 | 22,525.5 | 23,309.0 | 24,119.8 | 24,958.7 | 25,826.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,427.6 | 2,504.8 | .0 | 3,974.7 | 4,215.5 | 3,194.3 | 3,305.4 | 3,420.4 | 3,539.3 | 3,662.4 |
| Account Receivables, % | 4.64 | 8.23 | 0 | 9.26 | 8.31 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 |
| Inventories | 10,132.3 | 9,941.3 | 10,009.3 | 10,203.1 | 10,203.1 | 13,058.2 | 13,512.4 | 13,982.4 | 14,468.8 | 14,972.0 |
| Inventories, % | 19.38 | 32.65 | 28.53 | 23.77 | 20.12 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 |
| Accounts Payable | 1,822.8 | 2,147.1 | 940.9 | 2,439.4 | 2,751.6 | 2,552.8 | 2,641.6 | 2,733.5 | 2,828.6 | 2,927.0 |
| Accounts Payable, % | 3.49 | 7.05 | 2.68 | 5.68 | 5.43 | 4.87 | 4.87 | 4.87 | 4.87 | 4.87 |
| Capital Expenditure | -5,859.3 | -4,520.2 | -4,533.3 | -5,143.9 | -6,099.2 | -6,608.9 | -6,838.8 | -7,076.6 | -7,322.8 | -7,577.5 |
| Capital Expenditure, % | -11.21 | -14.84 | -12.92 | -11.98 | -12.03 | -12.6 | -12.6 | -12.6 | -12.6 | -12.6 |
| Tax Rate, % | 30.74 | 30.74 | 30.74 | 30.74 | 30.74 | 30.74 | 30.74 | 30.74 | 30.74 | 30.74 |
| EBITAT | 1,874.0 | -2,430.6 | 618.3 | 2,605.4 | 4,886.0 | 1,482.1 | 1,533.7 | 1,587.0 | 1,642.2 | 1,699.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7,881.1 | 262.3 | 3,310.9 | 297.3 | 4,482.9 | 851.0 | 2,507.5 | 2,594.7 | 2,684.9 | 2,778.3 |
| WACC, % | 5.18 | 5.34 | 5.04 | 5.19 | 5.27 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,650.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,889 | |||||||||
| Terminal Value | 239,982 | |||||||||
| Present Terminal Value | 186,216 | |||||||||
| Enterprise Value | 195,867 | |||||||||
| Net Debt | 35,273 | |||||||||
| Equity Value | 160,593 | |||||||||
| Diluted Shares Outstanding, MM | 53 | |||||||||
| Equity Value Per Share | 3,024.47 |
What You Will Receive
- Authentic Fuji Kyuko Data: Preloaded financial metrics – from revenue to EBIT – based on real and projected figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to assess the effects of changes on Fuji Kyuko's fair value.
- Adaptable Excel Template: Designed for quick modifications, scenario analysis, and detailed forecasts.
- Efficient and Precise: Eliminate the need to construct models from the ground up while ensuring accuracy and adaptability.
Key Features
- Authentic Fuji Kyuko Financials: Gain access to reliable pre-loaded historical data and forward-looking projections.
- Adjustable Forecast Inputs: Modify the highlighted cells for key variables such as WACC, growth rates, and profit margins.
- Real-time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: Intuitive charts and summaries to help you visualize your valuation findings.
- Designed for All Skill Levels: A straightforward and user-friendly layout for investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the pre-configured Excel file containing Fuji Kyuko Co., Ltd.'s (9010T) financial information.
- Customize: Modify your forecasts, such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make adjustments.
- Test Scenarios: Generate various projections and instantly compare their outcomes.
- Make Decisions: Leverage valuation results to inform your investment approach related to Fuji Kyuko Co., Ltd. (9010T).
Why Opt for This Calculator?
- Designed for Experts: A sophisticated tool favored by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Fuji Kyuko’s historical and forecasted financials preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Clear, step-by-step instructions facilitate an intuitive experience.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for assessing their portfolios related to Fuji Kyuko Co., Ltd. (9010T).
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decision-making within the organization.
- Financial Consultants: Offer clients precise valuation analysis for investments in Fuji Kyuko Co., Ltd. (9010T).
- Academics and Students: Utilize real-world financial data to enhance learning and practical skills in financial modeling.
- Market Analysts: Gain insights into how companies like Fuji Kyuko Co., Ltd. (9010T) are appraised in the financial market.
What the Template Contains
- Historical Data: Includes Fuji Kyuko Co., Ltd.'s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Fuji Kyuko Co., Ltd.'s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Fuji Kyuko Co., Ltd.'s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.