|
Sakata Seed Corporation (1377.T) DCF Avaliação |
- ✓ 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
Sakata Seed Corporation (1377.T) Bundle
Avalie as perspectivas financeiras da Sakata Seed Corporation como um especialista! Esta calculadora (1377T) DCF fornece dados financeiros pré-preenchidos e liberdade para modificar o crescimento da receita, WACC, margens e outras suposições cruciais para se alinhar com suas previsões.
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 | 61,667.0 | 69,218.0 | 73,049.0 | 77,263.0 | 88,677.0 | 97,172.5 | 106,481.9 | 116,683.2 | 127,861.8 | 140,111.3 |
| Revenue Growth, % | 0 | 12.24 | 5.53 | 5.77 | 14.77 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| EBITDA | 9,831.0 | 12,726.0 | 20,237.0 | 16,446.0 | 27,341.0 | 22,184.2 | 24,309.5 | 26,638.5 | 29,190.5 | 31,987.0 |
| EBITDA, % | 15.94 | 18.39 | 27.7 | 21.29 | 30.83 | 22.83 | 22.83 | 22.83 | 22.83 | 22.83 |
| Depreciation | 2,349.0 | 2,635.0 | 3,531.0 | 3,881.0 | 4,561.0 | 4,395.3 | 4,816.4 | 5,277.9 | 5,783.5 | 6,337.6 |
| Depreciation, % | 3.81 | 3.81 | 4.83 | 5.02 | 5.14 | 4.52 | 4.52 | 4.52 | 4.52 | 4.52 |
| EBIT | 7,482.0 | 10,091.0 | 16,706.0 | 12,565.0 | 22,780.0 | 17,788.9 | 19,493.1 | 21,360.6 | 23,407.0 | 25,649.5 |
| EBIT, % | 12.13 | 14.58 | 22.87 | 16.26 | 25.69 | 18.31 | 18.31 | 18.31 | 18.31 | 18.31 |
| Total Cash | 17,477.0 | 20,988.0 | 28,069.0 | 28,942.0 | 37,132.0 | 34,286.3 | 37,571.0 | 41,170.4 | 45,114.7 | 49,436.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 15,508.0 | 16,049.0 | 17,737.0 | 17,964.0 | 21,448.0 | 23,331.5 | 25,566.8 | 28,016.1 | 30,700.2 | 33,641.3 |
| Account Receivables, % | 25.15 | 23.19 | 24.28 | 23.25 | 24.19 | 24.01 | 24.01 | 24.01 | 24.01 | 24.01 |
| Inventories | 34,849.0 | 35,436.0 | 37,616.0 | 41,926.0 | 50,395.0 | 52,530.4 | 57,562.9 | 63,077.6 | 69,120.6 | 75,742.6 |
| Inventories, % | 56.51 | 51.19 | 51.49 | 54.26 | 56.83 | 54.06 | 54.06 | 54.06 | 54.06 | 54.06 |
| Accounts Payable | 5,006.0 | 4,896.0 | 5,208.0 | 5,336.0 | 5,666.0 | 6,921.9 | 7,585.0 | 8,311.7 | 9,107.9 | 9,980.5 |
| Accounts Payable, % | 8.12 | 7.07 | 7.13 | 6.91 | 6.39 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 |
| Capital Expenditure | -3,321.0 | -4,689.0 | -4,791.0 | -6,205.0 | -7,294.0 | -6,797.1 | -7,448.3 | -8,161.9 | -8,943.8 | -9,800.7 |
| Capital Expenditure, % | -5.39 | -6.77 | -6.56 | -8.03 | -8.23 | -6.99 | -6.99 | -6.99 | -6.99 | -6.99 |
| Tax Rate, % | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 |
| EBITAT | 5,661.2 | 7,727.9 | 12,334.3 | 9,548.3 | 16,317.4 | 13,295.4 | 14,569.1 | 15,964.9 | 17,494.4 | 19,170.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -40,661.8 | 4,435.9 | 7,518.3 | 2,815.3 | 1,961.4 | 8,130.5 | 5,332.6 | 5,843.4 | 6,403.3 | 7,016.7 |
| WACC, % | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 28,378.1 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 7,227 | |||||||||
| Terminal Value | 357,747 | |||||||||
| Present Terminal Value | 280,035 | |||||||||
| Enterprise Value | 308,413 | |||||||||
| Net Debt | -33,496 | |||||||||
| Equity Value | 341,909 | |||||||||
| Diluted Shares Outstanding, MM | 44 | |||||||||
| Equity Value Per Share | 7,726.23 |
Benefits You Will Receive
- Comprehensive Financial Model: Leverage Sakata Seed Corporation's actual data for an accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential variables to suit your analysis.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
- Professional Template: An expertly crafted Excel file suitable for high-quality valuation presentations.
- Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.
Key Features
- Customizable Growth Metrics: Adjust essential inputs such as seed production growth, market penetration rate, and R&D expenditures.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key financial metrics.
- High-Precision Accuracy: Leverages Sakata Seed Corporation's (1377T) real financial data for credible valuation results.
- Intuitive Scenario Analysis: Easily explore different scenarios and evaluate their potential impacts.
- Efficiency Booster: Streamline your valuation process without the hassle of creating complex models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled data for Sakata Seed Corporation (1377T) (historical and projected).
- Step 3: Modify key assumptions (yellow cells) according to your analysis.
- Step 4: Observe the automatic recalculations for Sakata Seed Corporation’s intrinsic value.
- Step 5: Utilize the results for investment decisions or reporting.
Why Opt for This Calculator for Sakata Seed Corporation (1377T)?
- Precision: Utilizes authentic Sakata financial data to guarantee accuracy.
- Versatility: Built to empower users to experiment with and adjust inputs as they wish.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- High-Quality: Crafted with the expertise and usability standards expected by corporate finance executives.
- Intuitive: Simple to navigate, making it accessible for individuals without extensive financial modeling skills.
Who Can Benefit from This Product?
- Individual Investors: Make well-informed choices regarding the purchase or sale of Sakata Seed Corporation (1377T) shares.
- Financial Analysts: Enhance valuation processes with accessible financial models tailored for Sakata Seed Corporation (1377T).
- Consultants: Provide clients with timely and precise valuation insights regarding Sakata Seed Corporation (1377T).
- Business Owners: Gain an understanding of how major corporations like Sakata Seed Corporation (1377T) are valued to refine your own strategic planning.
- Finance Students: Master valuation techniques by working with real-world data and examples related to Sakata Seed Corporation (1377T).
Contents of the Template
- Historical Data: Contains Sakata Seed Corporation’s (1377T) previous financials and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Sakata Seed Corporation (1377T).
- WACC Sheet: Ready-made calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize key drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: Thorough analysis of Sakata Seed Corporation’s (1377T) financials.
- Interactive Dashboard: Dynamically visualize valuation results and projections.
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.