|
Mirait One Corporation (1417.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
MIRAIT ONE Corporation (1417.T) Bundle
MASTER Your Mirait One Corporation (1417T) Análise de avaliação usando nossa sofisticada calculadora DCF! Totalmente equipado com dados em tempo real para (1417T), esse modelo do Excel permite que você ajuste as previsões e suposições para determinar com precisão o valor intrínseco da corporação Mirait One.
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 | 441,166.0 | 463,744.0 | 470,385.0 | 483,987.0 | 518,384.0 | 539,845.1 | 562,194.7 | 585,469.6 | 609,708.0 | 634,949.9 |
| Revenue Growth, % | 0.00 | 5.12 | 1.43 | 2.89 | 7.11 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 |
| EBITDA | 28,390.0 | 37,031.0 | 40,184.0 | 31,260.0 | 30,958.0 | 38,221.0 | 39,803.4 | 41,451.2 | 43,167.3 | 44,954.5 |
| EBITDA, % | 6.44 | 7.99 | 8.54 | 6.46 | 5.97 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 |
| Depreciation | 6,396.0 | 6,946.0 | 7,379.0 | 9,456.0 | 10,261.0 | 9,123.4 | 9,501.1 | 9,894.4 | 10,304.1 | 10,730.7 |
| Depreciation, % | 1.45 | 1.50 | 1.57 | 1.95 | 1.98 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
| EBIT | 21,994.0 | 30,085.0 | 32,805.0 | 21,804.0 | 20,697.0 | 29,097.7 | 30,302.3 | 31,556.8 | 32,863.3 | 34,223.8 |
| EBIT, % | 4.99 | 6.49 | 6.97 | 4.51 | 3.99 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 |
| Total Cash | 39,666.0 | 50,224.0 | 55,305.0 | 37,285.0 | 50,036.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 155,386.0 | 155,344.0 | 188,811.0 | 200,049.0 | 210,391.0 | 206,004.9 | 214,533.5 | 223,415.2 | 232,664.6 | 242,296.9 |
| Account Receivables, % | 35.22 | 33.50 | 40.14 | 41.33 | 40.59 | 38.16 | 38.16 | 38.16 | 38.16 | 38.16 |
| Inventories | 32,758.0 | 30,789.0 | 30,916.0 | 31,717.0 | 31,097.0 | 35,845.7 | 37,329.7 | 38,875.2 | 40,484.6 | 42,160.7 |
| Inventories, % | 7.43 | 6.64 | 6.57 | 6.55 | 6.00 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 |
| Accounts Payable | 58,737.0 | 63,212.0 | 67,789.0 | 67,707.0 | 64,011.0 | 73,095.0 | 76,121.2 | 79,272.6 | 82,554.5 | 85,972.2 |
| Accounts Payable, % | 13.31 | 13.63 | 14.41 | 13.99 | 12.35 | 13.54 | 13.54 | 13.54 | 13.54 | 13.54 |
| Capital Expenditure | -10,406.0 | -8,917.0 | -10,938.0 | -7,836.0 | -8,493.0 | -10,634.9 | -11,075.2 | -11,533.8 | -12,011.2 | -12,508.5 |
| Capital Expenditure, % | -2.36 | -1.92 | -2.33 | -1.62 | -1.64 | -1.97 | -1.97 | -1.97 | -1.97 | -1.97 |
| Tax Rate, % | 34.77 | 33.21 | 32.91 | 36.41 | 38.82 | 35.22 | 35.22 | 35.22 | 35.22 | 35.22 |
| EBITAT | 14,347.2 | 20,092.9 | 22,010.2 | 13,865.9 | 12,662.9 | 18,849.5 | 19,629.8 | 20,442.5 | 21,288.8 | 22,170.2 |
| Depreciation | 6,396.0 | 6,946.0 | 7,379.0 | 9,456.0 | 10,261.0 | 9,123.4 | 9,501.1 | 9,894.4 | 10,304.1 | 10,730.7 |
| Changes in Account Receivables | 4,386.1 | -8,528.6 | -8,881.7 | -9,249.4 | -9,632.3 | |||||
| Changes in Inventories | -4,748.7 | -1,484.0 | -1,545.5 | -1,609.4 | -1,676.1 | |||||
| Changes in Accounts Payable | 9,084.0 | 3,026.2 | 3,151.4 | 3,281.9 | 3,417.7 | |||||
| Capital Expenditure | -10,406.0 | -8,917.0 | -10,938.0 | -7,836.0 | -8,493.0 | -10,634.9 | -11,075.2 | -11,533.8 | -12,011.2 | -12,508.5 |
| UFCF | -119,069.8 | 24,607.9 | -10,565.8 | 3,364.9 | 1,012.9 | 26,059.3 | 11,069.2 | 11,527.4 | 12,004.7 | 12,501.7 |
| WACC, % | 4.47 | 4.49 | 4.50 | 4.45 | 4.41 | 4.46 | 4.46 | 4.46 | 4.46 | 4.46 |
| PV UFCF | 24,946.7 | 10,144.2 | 10,113.0 | 10,082.1 | 10,051.2 | |||||
| SUM PV UFCF | 65,337.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 12,751.7 | |||||||||
| Terminal Value | 518,363.2 | |||||||||
| Present Terminal Value | 416,758.1 | |||||||||
| Enterprise Value | 482,095.3 | |||||||||
| Net Debt | 69,074.0 | |||||||||
| Equity Value | 413,021.3 | |||||||||
| Diluted Shares Outstanding, MM | 94.0 | |||||||||
| Equity Value Per Share | 4,393.84 |
What You Will Receive
- Authentic MIRAIT ONE Data: Preloaded financial metrics – encompassing revenue to EBIT – grounded in actual and projected figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on the fair value of MIRAIT ONE Corporation (1417T).
- Flexible Excel Template: Designed for easy modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from scratch while ensuring accuracy and adaptability.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, EBITDA margin, and capital investment.
- Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and other financial metrics.
- High-Precision Accuracy: Leverages MIRAIT ONE Corporation's real financial data for realistic valuation results.
- Simplified Scenario Analysis: Easily explore various assumptions and compare their outcomes.
- Efficiency Booster: Save time by avoiding the need to create intricate valuation models from the ground up.
How It Works
- Download: Get the comprehensive Excel file containing MIRAIT ONE Corporation's (1417T) financial data.
- Customize: Tailor your forecasts, including aspects like revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the outcomes.
- Make Decisions: Leverage the valuation results to inform your investment approach.
Why Choose the MIRAIT ONE Corporation (1417T) Calculator?
- Precision: Leveraging accurate financial data from MIRAIT ONE Corporation ensures reliable results.
- Adaptability: Tailored for users to easily adjust and experiment with various inputs.
- Efficiency: Eliminate the complexity of creating a DCF model from the ground up.
- Professional Quality: Crafted with the expertise and detail expected at the CFO level.
- User-Friendly Experience: Intuitive interface designed for users of all skill levels, including those new to financial modeling.
Who Can Benefit from MIRAIT ONE Corporation (1417T)?
- Finance Students: Explore valuation methodologies and apply them with actual market data.
- Academics: Integrate industry-standard models into your courses or research projects.
- Investors: Test your hypotheses and assess valuation results for MIRAIT ONE Corporation (1417T).
- Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Small Business Owners: Discover how major public companies, like MIRAIT ONE Corporation (1417T), are evaluated.
Overview of the Template Features
- Comprehensive DCF Model: An editable template providing in-depth valuation calculations.
- Real-World Data: Historical and projected financial data for MIRAIT ONE Corporation (1417T) preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Detailed annual and quarterly reports for enhanced insights.
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Visual representations including charts and tables for easy interpretation and actionable results.
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.