|
Iniciativa da Internet Japan Inc. (3774.T) Avaliação DCF
JP | Communication Services | Telecommunications Services | JPX
|
- ✓ 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
Internet Initiative Japan Inc. (3774.T) Bundle
Explore as perspectivas financeiras da Internet Initiative Japan Inc. (3774T) com nossa calculadora DCF amigável! Digite suas suposições sobre crescimento, margens e custos para calcular o valor intrínseco da iniciativa da Internet Japan Inc. (3774T) e aprimore sua abordagem 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 | 204,473.5 | 213,001.9 | 226,335.4 | 252,708.0 | 276,080.0 | 297,704.9 | 321,023.6 | 346,168.8 | 373,283.6 | 402,522.3 |
| Revenue Growth, % | 0 | 4.17 | 6.26 | 11.65 | 9.25 | 7.83 | 7.83 | 7.83 | 7.83 | 7.83 |
| EBITDA | 36,263.4 | 42,997.8 | 55,497.6 | 56,866.0 | 58,879.0 | 63,274.9 | 68,231.1 | 73,575.5 | 79,338.5 | 85,553.0 |
| EBITDA, % | 17.74 | 20.19 | 24.52 | 22.5 | 21.33 | 21.25 | 21.25 | 21.25 | 21.25 | 21.25 |
| Depreciation | 28,523.1 | 27,976.6 | 28,447.4 | 28,804.0 | 29,300.0 | 36,715.1 | 39,591.0 | 42,692.1 | 46,036.1 | 49,642.0 |
| Depreciation, % | 13.95 | 13.13 | 12.57 | 11.4 | 10.61 | 12.33 | 12.33 | 12.33 | 12.33 | 12.33 |
| EBIT | 7,740.4 | 15,021.1 | 27,050.3 | 28,062.0 | 29,579.0 | 26,559.7 | 28,640.1 | 30,883.4 | 33,302.5 | 35,911.0 |
| EBIT, % | 3.79 | 7.05 | 11.95 | 11.1 | 10.71 | 8.92 | 8.92 | 8.92 | 8.92 | 8.92 |
| Total Cash | 41,342.6 | 44,442.8 | 48,685.1 | 44,390.0 | 45,474.0 | 57,535.2 | 62,041.8 | 66,901.5 | 72,141.8 | 77,792.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 32,982.4 | 36,081.0 | 39,519.5 | 41,340.0 | 45,683.0 | 49,678.7 | 53,569.9 | 57,766.0 | 62,290.7 | 67,169.8 |
| Account Receivables, % | 16.13 | 16.94 | 17.46 | 16.36 | 16.55 | 16.69 | 16.69 | 16.69 | 16.69 | 16.69 |
| Inventories | 2,476.5 | 2,171.0 | 2,608.3 | 3,188.0 | 3,227.0 | 3,461.3 | 3,732.4 | 4,024.7 | 4,340.0 | 4,679.9 |
| Inventories, % | 1.21 | 1.02 | 1.15 | 1.26 | 1.17 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 |
| Accounts Payable | 18,287.5 | 19,243.8 | 14,946.0 | 22,313.0 | 25,435.0 | 25,378.9 | 27,366.8 | 29,510.4 | 31,821.9 | 34,314.4 |
| Accounts Payable, % | 8.94 | 9.03 | 6.6 | 8.83 | 9.21 | 8.52 | 8.52 | 8.52 | 8.52 | 8.52 |
| Capital Expenditure | -11,838.9 | -11,007.3 | -11,517.9 | -17,258.0 | -18,943.0 | -17,705.8 | -19,092.7 | -20,588.2 | -22,200.8 | -23,939.8 |
| Capital Expenditure, % | -5.79 | -5.17 | -5.09 | -6.83 | -6.86 | -5.95 | -5.95 | -5.95 | -5.95 | -5.95 |
| Tax Rate, % | 32.55 | 32.55 | 32.55 | 32.55 | 32.55 | 32.55 | 32.55 | 32.55 | 32.55 | 32.55 |
| EBITAT | 4,332.2 | 10,394.1 | 17,545.2 | 19,371.8 | 19,952.4 | 17,344.2 | 18,702.8 | 20,167.7 | 21,747.4 | 23,450.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,844.9 | 25,526.5 | 26,301.1 | 35,884.7 | 29,049.4 | 32,067.5 | 37,026.6 | 39,926.8 | 43,054.2 | 46,426.6 |
| WACC, % | 4.8 | 4.84 | 4.83 | 4.84 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 171,277.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 47,819 | |||||||||
| Terminal Value | 2,616,628 | |||||||||
| Present Terminal Value | 2,067,119 | |||||||||
| Enterprise Value | 2,238,396 | |||||||||
| Net Debt | -15,294 | |||||||||
| Equity Value | 2,253,690 | |||||||||
| Diluted Shares Outstanding, MM | 178 | |||||||||
| Equity Value Per Share | 12,640.51 |
Benefits You Will Receive
- Authentic IIJ Financial Data: Comes pre-loaded with Internet Initiative Japan Inc.'s historical and forecasted information for accurate assessment.
- Customizable Template: Easily adjust crucial inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness real-time updates of IIJ’s intrinsic value as you modify variables.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for reliable DCF analyses.
- Intuitive Interface: Streamlined layout and straightforward instructions suitable for all skill levels.
Key Features
- Real-Life IIJ Data: Pre-filled with Internet Initiative Japan's historical financials and projected growth insights.
- Fully Customizable Inputs: Modify revenue growth, margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your specific inputs.
- Scenario Testing: Develop multiple forecasting scenarios to explore various valuation outcomes.
- User-Friendly Design: Intuitive and well-structured, catering to both professionals and novices.
How It Works
- 1. Access the Template: Download and open the Excel file containing Internet Initiative Japan Inc.'s (3774T) preloaded data.
- 2. Adjust Assumptions: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates the intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to understand different potential valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for Internet Initiative Japan Inc. (3774T)?
- Accurate Data: Up-to-date financial information for IIJ ensures dependable valuation outcomes.
- Customizable: Tailor essential variables like growth projections, WACC, and tax rates to suit your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from scratch.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants working with IIJ data.
- User-Friendly: An intuitive design and step-by-step guidance make it accessible for users of all levels.
Who Can Benefit from This Product?
- Investors: Gain valuable insights and make informed decisions with our advanced valuation tool.
- Financial Analysts: Streamline your workflow with our customizable, pre-built DCF model.
- Consultants: Effortlessly modify the template for presentations or reports tailored to your clients.
- Finance Enthusiasts: Enhance your knowledge of valuation methods through practical, real-world applications.
- Educators and Students: Utilize it as a hands-on resource for finance-related coursework.
Contents of the Template
- Comprehensive DCF Model: An editable template equipped with detailed valuation computations.
- Real-World Data: Historical and projected financials for Internet Initiative Japan Inc. (3774T) preloaded for your analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Charts and tables designed to present clear, 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.