Sk Kaken Co.,Ltd. (4628T) DCF Valuation

SK Kaken Co., Ltd. (4628.T) Avaliação DCF

JP | Basic Materials | Chemicals - Specialty | JPX
Sk Kaken Co.,Ltd. (4628T) 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

Sk Kaken Co.,Ltd. (4628.T) Bundle

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

TOTAL:

Explore o potencial financeiro da SK Kaken Co., Ltd. (4628T) com nossa calculadora DCF amigável! Digite suas suposições de crescimento, margens e custos para calcular o valor intrínseco da SK Kaken Co., Ltd. (4628T) e moldar 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 96,028.0 85,174.0 88,282.0 95,580.0 100,883.0 102,436.8 104,014.6 105,616.7 107,243.4 108,895.3
Revenue Growth, % 0 -11.3 3.65 8.27 5.55 1.54 1.54 1.54 1.54 1.54
EBITDA 11,555.0 11,511.0 10,909.0 13,359.0 12,633.0 13,194.6 13,397.9 13,604.2 13,813.8 14,026.5
EBITDA, % 12.03 13.51 12.36 13.98 12.52 12.88 12.88 12.88 12.88 12.88
Depreciation 503.0 501.0 506.0 526.0 547.0 569.1 577.8 586.7 595.8 605.0
Depreciation, % 0.52381 0.58821 0.57316 0.55032 0.54221 0.55554 0.55554 0.55554 0.55554 0.55554
EBIT 11,052.0 11,010.0 10,403.0 12,833.0 12,086.0 12,625.6 12,820.0 13,017.5 13,218.0 13,421.6
EBIT, % 11.51 12.93 11.78 13.43 11.98 12.33 12.33 12.33 12.33 12.33
Total Cash 95,407.0 103,383.0 110,388.0 99,495.0 105,885.0 102,304.4 103,880.1 105,480.1 107,104.7 108,754.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 18,596.0 17,588.0 18,826.0 20,755.0 22,103.0
Account Receivables, % 19.37 20.65 21.32 21.71 21.91
Inventories 7,144.0 6,155.0 7,256.0 7,733.0 8,140.0 7,999.2 8,122.4 8,247.5 8,374.5 8,503.5
Inventories, % 7.44 7.23 8.22 8.09 8.07 7.81 7.81 7.81 7.81 7.81
Accounts Payable 6,180.0 5,747.0 7,381.0 9,557.0 8,787.0 8,246.7 8,373.7 8,502.7 8,633.7 8,766.7
Accounts Payable, % 6.44 6.75 8.36 10 8.71 8.05 8.05 8.05 8.05 8.05
Capital Expenditure -287.0 -686.0 -100.0 -234.0 -671.0 -435.9 -442.6 -449.4 -456.3 -463.3
Capital Expenditure, % -0.29887 -0.80541 -0.11327 -0.24482 -0.66513 -0.4255 -0.4255 -0.4255 -0.4255 -0.4255
Tax Rate, % 30.68 30.68 30.68 30.68 30.68 30.68 30.68 30.68 30.68 30.68
EBITAT 7,604.6 7,062.0 7,107.8 9,055.2 8,378.3 8,614.6 8,747.3 8,882.0 9,018.8 9,157.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11,739.4 8,441.0 6,808.8 9,117.2 5,729.3 8,947.1 8,555.2 8,686.9 8,820.7 8,956.6
WACC, % 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98
PV UFCF
SUM PV UFCF 38,081.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 9,136
Terminal Value 306,618
Present Terminal Value 240,477
Enterprise Value 278,559
Net Debt -102,885
Equity Value 381,444
Diluted Shares Outstanding, MM 13
Equity Value Per Share 28,294.90

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-loaded financial data for SK Kaken Co.,Ltd. (4628T).
  • Real-World Insights: Access to historical performance data and projected estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
  • Instant Calculations: Quickly observe how your input variables influence the valuation of SK Kaken Co.,Ltd. (4628T).
  • Professional Resource: Designed for use by investors, CFOs, consultants, and financial analysts.
  • Intuitive Interface: Organized for simplicity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive Historical Data: Access Sk Kaken Co., Ltd.’s (4628T) past financial statements and established forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Watch the intrinsic value of Sk Kaken Co., Ltd. (4628T) update instantly.
  • Insightful Visualizations: Use dashboard charts to view valuation outcomes and essential metrics.
  • Precision-Focused Design: A sophisticated tool tailored for analysts, investors, and finance professionals.

How It Operates

  1. Step 1: Download the Excel spreadsheet.
  2. Step 2: Examine the pre-filled data for Sk Kaken Co.,Ltd. (4628T) (historical and forecasted).
  3. Step 3: Modify key assumptions (highlighted in yellow) based on your insights.
  4. Step 4: Observe the automatic recalculations of Sk Kaken Co.,Ltd.'s (4628T) intrinsic value.
  5. Step 5: Utilize the results for your investment strategies or reporting needs.

Why Opt for This Calculator?

  • User-Friendly Interface: Crafted to cater to both novices and seasoned professionals.
  • Customizable Assumptions: Effortlessly adjust inputs to suit your analytical needs.
  • Real-Time Updates: Witness immediate changes in Sk Kaken Co., Ltd.’s (4628T) valuation as you make adjustments.
  • Pre-Configured: Comes with Sk Kaken’s actual financial data for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for sound decision-making.

Who Can Benefit from Sk Kaken Co., Ltd. (4628T)?

  • Investors: Enhance your investment decisions with a reliable and professional valuation tool.
  • Financial Analysts: Streamline your workflow with a customizable DCF model designed for efficiency.
  • Consultants: Easily modify the template for impactful client presentations and reports.
  • Finance Enthusiasts: Expand your knowledge of valuation methods through practical, real-world scenarios.
  • Educators and Students: Utilize it as an effective resource for learning in finance-centric courses.

What the Template Includes

  • Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Sk Kaken Co.,Ltd. (4628T), covering metrics like revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated section 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 detail intrinsic value along with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) tailored for in-depth analysis.
  • Key Ratios: Provides profitability, leverage, and efficiency ratios specifically for Sk Kaken Co.,Ltd. (4628T).
  • Dashboard and Charts: A visual overview of valuation outputs and assumptions to facilitate easy 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.