|
Mitsui Chemicals, Inc. (4183.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
Mitsui Chemicals, Inc. (4183.T) Bundle
Simplifique a avaliação Mitsui Chemicals, Inc. (4183T) com esta calculadora DCF personalizável! Com o Real Mitsui Chemicals, Inc. (4183T) e os insumos de previsão ajustável, você pode testar cenários e descobrir o valor justo da Mitsui Chemicals, Inc. (4183T) em minutos.
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 | 1,338,987.0 | 1,211,725.0 | 1,612,688.0 | 1,879,547.0 | 1,749,743.0 | 1,895,090.9 | 2,052,512.5 | 2,223,010.9 | 2,407,672.2 | 2,607,673.0 |
| Revenue Growth, % | 0 | -9.5 | 33.09 | 16.55 | -6.91 | 8.31 | 8.31 | 8.31 | 8.31 | 8.31 |
| EBITDA | 138,769.0 | 157,748.0 | 216,985.0 | 182,808.0 | 181,145.0 | 215,721.6 | 233,641.2 | 253,049.3 | 274,069.6 | 296,836.1 |
| EBITDA, % | 10.36 | 13.02 | 13.45 | 9.73 | 10.35 | 11.38 | 11.38 | 11.38 | 11.38 | 11.38 |
| Depreciation | 76,009.0 | 76,621.0 | 84,222.0 | 92,080.0 | 95,249.0 | 104,476.4 | 113,155.1 | 122,554.7 | 132,735.1 | 143,761.1 |
| Depreciation, % | 5.68 | 6.32 | 5.22 | 4.9 | 5.44 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 |
| EBIT | 62,760.0 | 81,127.0 | 132,763.0 | 90,728.0 | 85,896.0 | 111,245.2 | 120,486.1 | 130,494.7 | 141,334.6 | 153,075.0 |
| EBIT, % | 4.69 | 6.7 | 8.23 | 4.83 | 4.91 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 |
| Total Cash | 149,348.0 | 223,163.0 | 224,648.0 | 262,719.0 | 210,292.0 | 263,406.4 | 285,287.1 | 308,985.4 | 334,652.2 | 362,451.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 271,823.0 | 285,846.0 | 370,426.0 | 352,181.0 | 365,896.0 | 403,688.8 | 437,222.5 | 473,541.7 | 512,877.9 | 555,481.8 |
| Account Receivables, % | 20.3 | 23.59 | 22.97 | 18.74 | 20.91 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 |
| Inventories | 288,006.0 | 258,814.0 | 369,009.0 | 441,949.0 | 451,075.0 | 436,034.2 | 472,254.7 | 511,484.1 | 553,972.1 | 599,989.5 |
| Inventories, % | 21.51 | 21.36 | 22.88 | 23.51 | 25.78 | 23.01 | 23.01 | 23.01 | 23.01 | 23.01 |
| Accounts Payable | 121,011.0 | 119,712.0 | 174,844.0 | 164,267.0 | 179,947.0 | 184,895.1 | 200,254.0 | 216,888.7 | 234,905.3 | 254,418.4 |
| Accounts Payable, % | 9.04 | 9.88 | 10.84 | 8.74 | 10.28 | 9.76 | 9.76 | 9.76 | 9.76 | 9.76 |
| Capital Expenditure | -76,342.0 | -76,581.0 | -116,216.0 | -137,861.0 | -153,991.0 | -134,033.7 | -145,167.7 | -157,226.5 | -170,287.0 | -184,432.4 |
| Capital Expenditure, % | -5.7 | -6.32 | -7.21 | -7.33 | -8.8 | -7.07 | -7.07 | -7.07 | -7.07 | -7.07 |
| Tax Rate, % | 31.82 | 31.82 | 31.82 | 31.82 | 31.82 | 31.82 | 31.82 | 31.82 | 31.82 | 31.82 |
| EBITAT | 31,141.6 | 63,239.1 | 103,363.7 | 64,160.5 | 58,566.1 | 76,609.4 | 82,973.2 | 89,865.6 | 97,330.6 | 105,415.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -408,009.4 | 77,149.1 | -68,273.3 | -46,892.5 | -7,336.9 | 29,248.2 | -3,434.7 | -3,720.0 | -4,029.0 | -4,363.7 |
| WACC, % | 4.46 | 5.08 | 5.08 | 4.92 | 4.86 | 4.88 | 4.88 | 4.88 | 4.88 | 4.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 14,771.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4,451 | |||||||||
| Terminal Value | -154,587 | |||||||||
| Present Terminal Value | -121,821 | |||||||||
| Enterprise Value | -107,050 | |||||||||
| Net Debt | 546,466 | |||||||||
| Equity Value | -653,516 | |||||||||
| Diluted Shares Outstanding, MM | 190 | |||||||||
| Equity Value Per Share | -3,437.38 |
What You Will Receive
- Authentic Mitsui Data: Preloaded financial information – encompassing revenue to EBIT – based on actual and forecasted figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to assess the effects of changes on Mitsui Chemicals’ fair value.
- Flexible Excel Template: Designed for quick edits, scenario analysis, and comprehensive projections.
- Efficient and Precise: Avoid constructing models from scratch while ensuring accuracy and adaptability.
Key Features
- Pre-Loaded Data: Mitsui Chemicals, Inc.'s (4183T) historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: View Mitsui Chemicals, Inc.'s (4183T) intrinsic value recalculated in real time.
- Clear Visual Outputs: Dashboard charts provide a visual representation of valuation results and key metrics.
- Built for Accuracy: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Mitsui Chemicals, Inc.'s pre-filled financial data and forecasts.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify the assumptions.
- Step 5: Examine the outputs and use the findings to inform your investment choices.
Why Choose Mitsui Chemicals, Inc. (4183T) Calculator?
- Time Efficient: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhanced Precision: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result analysis.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and usability.
Who Can Benefit from This Product?
- Investors: Effectively assess Mitsui Chemicals, Inc.'s (4183T) intrinsic value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for thorough financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Obtain valuable insights into the financial modeling practices of major corporations.
- Educators: Employ this tool as a resource to illustrate valuation techniques.
Contents of the Template
- Pre-Filled DCF Model: Mitsui Chemicals, Inc.'s (4183T) financial data ready for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Analyze Mitsui Chemicals, Inc.'s (4183T) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions like growth rates, margins, and capital expenditures to suit your analyses.
- Financial Statements: Access annual and quarterly reports for thorough financial evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes.
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.