|
Nippon Densetsu Kogyo Co., Ltd. (1950.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 Densetsu Kogyo Co., Ltd. (1950.T) Bundle
Obtenha informações sobre o seu Nippon Densetsu Kogyo Co., Ltd. (1950T) Análise de avaliação com nossa sofisticada calculadora DCF! Este modelo do Excel é pré -carregado com dados precisos (1950T), permitindo que você ajuste as previsões e suposições para um cálculo preciso do Nippon Densetsu Kogyo Co., Ltd. Valor intrínseco.
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 | 198,244.0 | 195,695.0 | 173,569.0 | 172,100.0 | 194,031.0 | 193,693.7 | 193,357.0 | 193,020.9 | 192,685.3 | 192,350.4 |
| Revenue Growth, % | 0 | -1.29 | -11.31 | -0.84635 | 12.74 | -0.17383 | -0.17383 | -0.17383 | -0.17383 | -0.17383 |
| EBITDA | 20,154.0 | 18,033.0 | 11,219.0 | 13,338.0 | 17,228.0 | 16,453.9 | 16,425.3 | 16,396.7 | 16,368.2 | 16,339.8 |
| EBITDA, % | 10.17 | 9.21 | 6.46 | 7.75 | 8.88 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 |
| Depreciation | 3,659.0 | 3,845.0 | 3,764.0 | 3,678.0 | 3,779.0 | 3,898.6 | 3,891.8 | 3,885.1 | 3,878.3 | 3,871.6 |
| Depreciation, % | 1.85 | 1.96 | 2.17 | 2.14 | 1.95 | 2.01 | 2.01 | 2.01 | 2.01 | 2.01 |
| EBIT | 16,495.0 | 14,188.0 | 7,455.0 | 9,660.0 | 13,449.0 | 12,555.3 | 12,533.4 | 12,511.7 | 12,489.9 | 12,468.2 |
| EBIT, % | 8.32 | 7.25 | 4.3 | 5.61 | 6.93 | 6.48 | 6.48 | 6.48 | 6.48 | 6.48 |
| Total Cash | 35,329.0 | 42,757.0 | 45,287.0 | 42,345.0 | 36,214.0 | 42,237.0 | 42,163.5 | 42,090.3 | 42,017.1 | 41,944.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 95,944.0 | 84,020.0 | 107,064.0 | 103,809.0 | 120,423.0 | 106,685.6 | 106,500.1 | 106,315.0 | 106,130.2 | 105,945.7 |
| Account Receivables, % | 48.4 | 42.93 | 61.68 | 60.32 | 62.06 | 55.08 | 55.08 | 55.08 | 55.08 | 55.08 |
| Inventories | 35,981.0 | 36,369.0 | 6,071.0 | 4,731.0 | 4,640.0 | 17,576.7 | 17,546.2 | 17,515.7 | 17,485.2 | 17,454.8 |
| Inventories, % | 18.15 | 18.58 | 3.5 | 2.75 | 2.39 | 9.07 | 9.07 | 9.07 | 9.07 | 9.07 |
| Accounts Payable | 38,131.0 | 33,869.0 | 31,229.0 | 30,274.0 | 46,770.0 | 37,277.9 | 37,213.1 | 37,148.4 | 37,083.8 | 37,019.4 |
| Accounts Payable, % | 19.23 | 17.31 | 17.99 | 17.59 | 24.1 | 19.25 | 19.25 | 19.25 | 19.25 | 19.25 |
| Capital Expenditure | -6,337.0 | -7,002.0 | -4,974.0 | -15,783.0 | -5,800.0 | -8,445.2 | -8,430.5 | -8,415.8 | -8,401.2 | -8,386.6 |
| Capital Expenditure, % | -3.2 | -3.58 | -2.87 | -9.17 | -2.99 | -4.36 | -4.36 | -4.36 | -4.36 | -4.36 |
| Tax Rate, % | 34.97 | 34.97 | 34.97 | 34.97 | 34.97 | 34.97 | 34.97 | 34.97 | 34.97 | 34.97 |
| EBITAT | 10,517.8 | 8,912.2 | 4,680.8 | 6,317.5 | 8,746.5 | 8,030.3 | 8,016.4 | 8,002.4 | 7,988.5 | 7,974.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -85,954.2 | 13,029.2 | 8,084.8 | -2,147.5 | 6,698.5 | -5,207.7 | 3,628.9 | 3,622.6 | 3,616.3 | 3,610.0 |
| WACC, % | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,253.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 3,682 | |||||||||
| Terminal Value | 121,438 | |||||||||
| Present Terminal Value | 95,005 | |||||||||
| Enterprise Value | 102,258 | |||||||||
| Net Debt | -10,315 | |||||||||
| Equity Value | 112,573 | |||||||||
| Diluted Shares Outstanding, MM | 61 | |||||||||
| Equity Value Per Share | 1,842.83 |
What You Will Receive
- Accurate NDLC Financial Data: Pre-loaded with Nippon Densetsu Kogyo Co., Ltd.'s historical and projected figures for comprehensive analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch NDLC's intrinsic value refresh automatically as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: A straightforward layout with clear guidelines suitable for all skill levels.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Nippon Densetsu Kogyo Co., Ltd. (1950T).
- WACC Calculator: A user-friendly Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Easily update growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency metrics specific to Nippon Densetsu Kogyo Co., Ltd. (1950T).
- Interactive Dashboard and Charts: Visual representations provide a concise overview of vital valuation indicators for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing Nippon Densetsu Kogyo Co., Ltd.'s (1950T) preloaded data.
- 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation outcomes.
- 5. Utilize with Assurance: Showcase professional valuation insights to back your strategic decisions.
Why Opt for Nippon Densetsu Kogyo Co., Ltd. (1950T)?
- All-Inclusive Solution: Offers comprehensive analyses including DCF, WACC, and key financial ratios all in one place.
- Flexible Configurations: Modify the highlighted cells to explore a range of scenarios tailored to your needs.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Nippon Densetsu.
- Data Ready to Go: Features both historical and projected data for precise baseline assessments.
- Expert-Grade Resource: Perfect for financial analysts, investors, and business advisors looking for reliable insights.
Who Can Benefit from This Product?
- Investors: Accurately assess Nippon Densetsu Kogyo Co., Ltd.'s (1950T) fair value prior to making investment decisions.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Seamlessly modify the template for customized valuation reports for clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading corporations.
- Educators: Employ it as a teaching resource to illustrate various valuation methodologies.
What the Template Includes
- Pre-Populated Data: Contains historical financial information and forecasts for Nippon Densetsu Kogyo Co., Ltd. (1950T).
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic computations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC with personalized inputs.
- Essential Financial Ratios: Evaluate Nippon Densetsu Kogyo's profitability, efficiency, and financial leverage.
- Customizable Parameters: Easily modify revenue growth, profit margins, and tax rates.
- Comprehensive Dashboard: Visual representations and tables summarizing key 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.