Seiren Co.,Ltd. (3569T) DCF Valuation

Seiren Co., Ltd. (3569.T) Avaliação do DCF

JP | Consumer Cyclical | Apparel - Manufacturers | JPX
Seiren Co.,Ltd. (3569T) DCF Valuation
  • ✓ 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

Seiren Co.,Ltd. (3569.T) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Atualize seu processo e melhore a precisão com a nossa calculadora DCF (3569T)! Utilizando dados reais da Seiren Co., Ltd. e suposições personalizáveis, essa ferramenta o capacita a prever, analisar e valorizar a Seiren Co., Ltd., como um investidor experiente.


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 120,258.0 98,688.0 109,771.0 132,364.0 141,915.0 149,398.0 157,275.6 165,568.6 174,298.8 183,489.4
Revenue Growth, % 0 -17.94 11.23 20.58 7.22 5.27 5.27 5.27 5.27 5.27
EBITDA 15,623.0 13,301.0 15,766.0 18,144.0 22,017.0 20,931.7 22,035.4 23,197.3 24,420.5 25,708.2
EBITDA, % 12.99 13.48 14.36 13.71 15.51 14.01 14.01 14.01 14.01 14.01
Depreciation 5,120.0 4,720.0 4,863.0 5,313.0 5,455.0 6,372.8 6,708.8 7,062.6 7,435.0 7,827.0
Depreciation, % 4.26 4.78 4.43 4.01 3.84 4.27 4.27 4.27 4.27 4.27
EBIT 10,503.0 8,581.0 10,903.0 12,831.0 16,562.0 14,559.0 15,326.6 16,134.8 16,985.6 17,881.2
EBIT, % 8.73 8.7 9.93 9.69 11.67 9.75 9.75 9.75 9.75 9.75
Total Cash 21,369.0 42,635.0 39,593.0 39,873.0 46,929.0 47,876.7 50,401.2 53,058.8 55,856.5 58,801.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26,276.0 26,294.0 28,913.0 33,059.0 39,260.0
Account Receivables, % 21.85 26.64 26.34 24.98 27.66
Inventories 19,009.0 17,647.0 22,520.0 25,222.0 26,623.0 27,494.8 28,944.6 30,470.8 32,077.5 33,768.9
Inventories, % 15.81 17.88 20.52 19.06 18.76 18.4 18.4 18.4 18.4 18.4
Accounts Payable 15,009.0 15,176.0 15,648.0 17,450.0 20,676.0 20,875.7 21,976.5 23,135.3 24,355.2 25,639.4
Accounts Payable, % 12.48 15.38 14.26 13.18 14.57 13.97 13.97 13.97 13.97 13.97
Capital Expenditure -3,997.0 -3,226.0 -8,089.0 -8,354.0 -4,302.0 -6,963.2 -7,330.4 -7,716.9 -8,123.8 -8,552.2
Capital Expenditure, % -3.32 -3.27 -7.37 -6.31 -3.03 -4.66 -4.66 -4.66 -4.66 -4.66
Tax Rate, % 25.95 25.95 25.95 25.95 25.95 25.95 25.95 25.95 25.95 25.95
EBITAT 8,111.6 6,543.3 7,967.0 9,456.2 12,263.4 10,898.8 11,473.5 12,078.5 12,715.3 13,385.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -21,041.4 9,548.3 -2,279.0 1,369.2 9,040.4 10,807.8 8,494.5 8,942.4 9,413.9 9,910.3
WACC, % 6.53 6.53 6.51 6.52 6.52 6.52 6.52 6.52 6.52 6.52
PV UFCF
SUM PV UFCF 39,568.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 10,109
Terminal Value 223,578
Present Terminal Value 163,022
Enterprise Value 202,591
Net Debt -24,712
Equity Value 227,303
Diluted Shares Outstanding, MM 60
Equity Value Per Share 3,787.82

What You Will Receive

  • Comprehensive Seiren Financials: Access to both historical and projected data for precise valuation.
  • Customizable Parameters: Adjust key metrics like WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Analytics: Get dynamic calculations for intrinsic value and NPV.
  • Scenario Evaluation: Analyze various scenarios to assess the future performance of Seiren Co.,Ltd. (3569T).
  • User-Friendly Design: Designed for professionals, yet easy for beginners to navigate.

Key Features

  • Real-Time Seiren Data: Pre-loaded with Seiren Co., Ltd.’s historical financial information and future projections.
  • Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax liabilities, and capital expenditures.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Generate various forecast scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Structured and accessible design suitable for both professionals and novices.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing Seiren Co., Ltd.’s (3569T) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. Instantly View Results: The DCF model automatically calculates intrinsic value and NPV in real time.
  • 4. Evaluate Scenarios: Analyze various forecasts to explore different valuation outcomes.
  • 5. Proceed with Assurance: Showcase professional valuation insights to bolster your decision-making.

Why Opt for Seiren Co., Ltd. (3569T) Calculator?

  • Precision: Leveraging actual Seiren financial data for reliable results.
  • Adaptability: Tailored for users to experiment and adjust inputs with ease.
  • Efficiency: Avoid the complexities of creating a DCF model from the ground up.
  • Expert-Level: Crafted with the expertise and functionality expected at the CFO level.
  • Intuitive: Designed for simplicity, making it accessible for users without extensive financial modeling skills.

Who Can Benefit from Seiren Co., Ltd. (3569T)?

  • Investors: Evaluate Seiren’s market position prior to making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation workflows and validate financial forecasts.
  • Startup Founders: Discover the valuation methodologies used for established companies like Seiren.
  • Consultants: Provide expert valuation assessments and reports for your clients.
  • Students and Educators: Utilize real-time data to practice and teach valuation strategies.

What the Template Contains

  • Historical Data: Provides Seiren Co., Ltd.'s past financial performance and foundational forecasts.
  • DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Seiren Co., Ltd. (3569T).
  • WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
  • Editable Inputs: Adjust key parameters such as growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough analysis of Seiren Co., Ltd.'s financial data.
  • Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.


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.

No products were found matching.