|
Nippon Suisan Kaisha, Ltd. (1332.T) Avaliação DCF |
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Nippon Suisan Kaisha, Ltd. (1332.T) Bundle
Procurando avaliar o valor intrínseco de Nippon Suisan Kaisha, Ltd.? Nossa calculadora DCF (1332T) integra dados do mundo real com opções abrangentes de personalização, permitindo ajustar as previsões e aprimorar suas estratégias de investimento.
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 | 690,016.0 | 656,491.0 | 693,682.0 | 768,181.0 | 831,375.0 | 872,471.2 | 915,598.8 | 960,858.3 | 1,008,355.0 | 1,058,199.6 |
| Revenue Growth, % | 0 | -4.86 | 5.67 | 10.74 | 8.23 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| EBITDA | 42,549.0 | 37,951.0 | 47,043.0 | 45,203.0 | 60,639.0 | 55,676.1 | 58,428.3 | 61,316.5 | 64,347.5 | 67,528.3 |
| EBITDA, % | 6.17 | 5.78 | 6.78 | 5.88 | 7.29 | 6.38 | 6.38 | 6.38 | 6.38 | 6.38 |
| Depreciation | 19,713.0 | 19,871.0 | 19,966.0 | 20,714.0 | 22,834.0 | 24,787.0 | 26,012.2 | 27,298.1 | 28,647.4 | 30,063.5 |
| Depreciation, % | 2.86 | 3.03 | 2.88 | 2.7 | 2.75 | 2.84 | 2.84 | 2.84 | 2.84 | 2.84 |
| EBIT | 22,836.0 | 18,080.0 | 27,077.0 | 24,489.0 | 37,805.0 | 30,889.2 | 32,416.1 | 34,018.4 | 35,700.0 | 37,464.7 |
| EBIT, % | 3.31 | 2.75 | 3.9 | 3.19 | 4.55 | 3.54 | 3.54 | 3.54 | 3.54 | 3.54 |
| Total Cash | 27,802.0 | 10,986.0 | 13,841.0 | 10,376.0 | 16,664.0 | 19,286.9 | 20,240.3 | 21,240.8 | 22,290.8 | 23,392.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 79,659.0 | 76,756.0 | 89,974.0 | 95,271.0 | 107,608.0 | 107,405.4 | 112,714.6 | 118,286.3 | 124,133.3 | 130,269.5 |
| Account Receivables, % | 11.54 | 11.69 | 12.97 | 12.4 | 12.94 | 12.31 | 12.31 | 12.31 | 12.31 | 12.31 |
| Inventories | 131,052.0 | 127,925.0 | 144,082.0 | 175,882.0 | 184,072.0 | 181,973.0 | 190,968.2 | 200,408.1 | 210,314.6 | 220,710.7 |
| Inventories, % | 18.99 | 19.49 | 20.77 | 22.9 | 22.14 | 20.86 | 20.86 | 20.86 | 20.86 | 20.86 |
| Accounts Payable | 35,476.0 | 37,458.0 | 50,290.0 | 50,138.0 | 56,623.0 | 54,851.3 | 57,562.7 | 60,408.1 | 63,394.2 | 66,527.9 |
| Accounts Payable, % | 5.14 | 5.71 | 7.25 | 6.53 | 6.81 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 |
| Capital Expenditure | -28,591.0 | -24,228.0 | -18,490.0 | -22,771.0 | -26,257.0 | -29,004.6 | -30,438.3 | -31,942.9 | -33,521.9 | -35,179.0 |
| Capital Expenditure, % | -4.14 | -3.69 | -2.67 | -2.96 | -3.16 | -3.32 | -3.32 | -3.32 | -3.32 | -3.32 |
| Tax Rate, % | 31.56 | 31.56 | 31.56 | 31.56 | 31.56 | 31.56 | 31.56 | 31.56 | 31.56 | 31.56 |
| EBITAT | 14,881.4 | 11,532.7 | 17,226.0 | 17,750.8 | 25,872.3 | 20,602.6 | 21,621.1 | 22,689.8 | 23,811.4 | 24,988.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -169,231.6 | 15,187.7 | 2,159.0 | -21,555.2 | 8,407.3 | 16,914.9 | 5,601.9 | 5,878.8 | 6,169.4 | 6,474.4 |
| WACC, % | 4 | 3.98 | 3.98 | 4.13 | 4.06 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 37,238.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 6,604 | |||||||||
| Terminal Value | 325,227 | |||||||||
| Present Terminal Value | 266,921 | |||||||||
| Enterprise Value | 304,160 | |||||||||
| Net Debt | 195,595 | |||||||||
| Equity Value | 108,565 | |||||||||
| Diluted Shares Outstanding, MM | 311 | |||||||||
| Equity Value Per Share | 348.98 |
What You Will Receive
- Authentic 1332T Financial Data: Pre-loaded with Nippon Suisan Kaisha’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Effortlessly adjust key parameters such as revenue growth, WACC, and EBITDA %.
- Instantaneous Calculations: Watch Nippon Suisan Kaisha’s intrinsic value recalibrate instantly with your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants in pursuit of precise DCF insights.
- Intuitive Design: Easy-to-navigate layout and straightforward instructions suitable for all levels of expertise.
Key Features
- Customizable Forecast Inputs: Adjust essential variables such as sales growth, EBITDA margin, and capital investments.
- Instant DCF Valuation: Provides immediate calculations for intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Nippon Suisan Kaisha, Ltd.'s (1332T) actual financial data for realistic valuation results.
- Simplified Scenario Analysis: Effortlessly explore various assumptions and evaluate different outcomes.
- Efficient Valuation Tool: Streamlines the process, eliminating the need to create intricate valuation models from the ground up.
How It Functions
- Download: Obtain the pre-built Excel file containing Nippon Suisan Kaisha, Ltd.'s financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC according to your analysis.
- Update Automatically: Intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and compare results immediately.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose the Nippon Suisan Kaisha, Ltd. Calculator?
- Save Time: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
- Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Can Benefit from This Product?
- Finance Students: Master valuation methods and practice with actual data.
- Academics: Integrate professional valuation models into your research or teaching materials.
- Investors: Evaluate your hypotheses and assess valuation results for Nippon Suisan Kaisha, Ltd. (1332T).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Small Business Owners: Discover how large public companies like Nippon Suisan Kaisha, Ltd. (1332T) are evaluated.
Contents of the Template
- Pre-Filled Data: Contains Nippon Suisan Kaisha, Ltd.’s historical financial data and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for determining WACC based on tailored inputs.
- Key Financial Ratios: Assess Nippon Suisan Kaisha, Ltd.’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations, including charts and tables, summarizing essential valuation outcomes.
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.