|
Redes NEC & System Integration Corporation (1973.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
NEC Networks & System Integration Corporation (1973.T) Bundle
Explore as perspectivas financeiras das redes NEC & System Integration Corporation (1973T) com nossa calculadora DCF amigável! Digite suas suposições sobre crescimento, margens e despesas para calcular o valor intrínseco das redes NEC & System Integration Corporation (1973t) e aprimore sua estratégia 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 | 303,616.0 | 339,109.0 | 310,334.0 | 320,802.0 | 359,505.0 | 376,259.9 | 393,795.7 | 412,148.8 | 431,357.2 | 451,460.8 |
| Revenue Growth, % | 0 | 11.69 | -8.49 | 3.37 | 12.06 | 4.66 | 4.66 | 4.66 | 4.66 | 4.66 |
| EBITDA | 16,457.0 | 28,335.0 | 27,018.0 | 26,770.0 | 28,130.0 | 29,086.0 | 30,441.6 | 31,860.4 | 33,345.2 | 34,899.3 |
| EBITDA, % | 5.42 | 8.36 | 8.71 | 8.34 | 7.82 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
| Depreciation | 3,819.0 | 3,494.0 | 3,550.0 | 4,405.0 | 3,794.0 | 4,410.2 | 4,615.7 | 4,830.9 | 5,056.0 | 5,291.6 |
| Depreciation, % | 1.26 | 1.03 | 1.14 | 1.37 | 1.06 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
| EBIT | 12,638.0 | 24,841.0 | 23,468.0 | 22,365.0 | 24,336.0 | 24,675.8 | 25,825.9 | 27,029.5 | 28,289.2 | 29,607.7 |
| EBIT, % | 4.16 | 7.33 | 7.56 | 6.97 | 6.77 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| Total Cash | 58,321.0 | 68,426.0 | 79,732.0 | 68,549.0 | 73,507.0 | 80,439.9 | 84,188.8 | 88,112.5 | 92,219.0 | 96,516.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 113,009.0 | 124,482.0 | 83,780.0 | 90,003.0 | 100,099.0 | 118,014.3 | 123,514.4 | 129,270.9 | 135,295.6 | 141,601.1 |
| Account Receivables, % | 37.22 | 36.71 | 27 | 28.06 | 27.84 | 31.37 | 31.37 | 31.37 | 31.37 | 31.37 |
| Inventories | 13,157.0 | 11,508.0 | 10,778.0 | 16,083.0 | 12,552.0 | 14,828.3 | 15,519.4 | 16,242.7 | 16,999.7 | 17,792.0 |
| Inventories, % | 4.33 | 3.39 | 3.47 | 5.01 | 3.49 | 3.94 | 3.94 | 3.94 | 3.94 | 3.94 |
| Accounts Payable | 41,666.0 | 44,188.0 | 40,486.0 | 44,571.0 | 50,591.0 | 50,995.1 | 53,371.8 | 55,859.2 | 58,462.6 | 61,187.2 |
| Accounts Payable, % | 13.72 | 13.03 | 13.05 | 13.89 | 14.07 | 13.55 | 13.55 | 13.55 | 13.55 | 13.55 |
| Capital Expenditure | -3,999.0 | -3,688.0 | -4,389.0 | -2,453.0 | -4,060.0 | -4,299.1 | -4,499.5 | -4,709.2 | -4,928.6 | -5,158.3 |
| Capital Expenditure, % | -1.32 | -1.09 | -1.41 | -0.76465 | -1.13 | -1.14 | -1.14 | -1.14 | -1.14 | -1.14 |
| Tax Rate, % | 36.03 | 36.03 | 36.03 | 36.03 | 36.03 | 36.03 | 36.03 | 36.03 | 36.03 | 36.03 |
| EBITAT | 9,509.3 | 15,806.1 | 15,085.9 | 13,950.2 | 15,567.0 | 16,261.3 | 17,019.1 | 17,812.3 | 18,642.5 | 19,511.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -75,170.7 | 8,310.1 | 51,976.9 | 8,459.2 | 14,756.0 | -3,415.1 | 13,320.9 | 13,941.7 | 14,591.4 | 15,271.5 |
| WACC, % | 5 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 44,857.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 15,730 | |||||||||
| Terminal Value | 790,128 | |||||||||
| Present Terminal Value | 619,358 | |||||||||
| Enterprise Value | 664,216 | |||||||||
| Net Debt | -64,277 | |||||||||
| Equity Value | 728,493 | |||||||||
| Diluted Shares Outstanding, MM | 149 | |||||||||
| Equity Value Per Share | 4,890.43 |
Benefits You Will Receive
- Comprehensive Financial Model: Utilize NEC Networks & System Integration Corporation’s (1973T) actual data for accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other critical metrics.
- Real-Time Calculations: Automatic updates allow you to view results immediately as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-level valuation purposes.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasting.
Key Features
- Real-Time 1973T Data: Pre-loaded with NEC Networks & System Integration's historical performance and future projections.
- Completely Customizable Variables: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Dynamic Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value reflecting your customized inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to assess various valuation results.
- User-Centric Interface: Intuitive and structured design catering to both professional analysts and newcomers.
How It Functions
- Download: Obtain the ready-to-use Excel file containing NEC Networks & System Integration Corporation's (1973T) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Benefit from real-time updates on intrinsic value and NPV calculations.
- Test Scenarios: Generate various projections and instantly compare their results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses bundled together.
- Flexible Parameters: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes NEC Networks & System Integration Corporation’s intrinsic value and Net Present Value.
- Data Preloaded: Historical and projected data provide reliable starting points for analysis.
- High-Quality Tool: Perfect for financial analysts, investors, and business advisors.
Who Should Use NEC Networks & System Integration Corporation (1973T)?
- IT Students: Explore network integration techniques and apply them in real-world scenarios.
- Researchers: Utilize advanced models and frameworks in your academic projects or studies.
- Technology Investors: Evaluate your investment strategies and assess market outcomes for NEC Networks & System Integration Corporation (1973T).
- Industry Analysts: Enhance your analytical processes with a ready-to-use, customizable network integration model.
- Entrepreneurs: Understand how major technology firms like NEC Networks & System Integration Corporation (1973T) approach system integration and networking.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for NEC Networks & System Integration Corporation (1973T), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that present intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate in-depth analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specific to NEC Networks & System Integration Corporation (1973T).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions for straightforward analysis of 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.