Sawai Group Holdings Co., Ltd. (4887T) DCF Valuation

Sawai Group Holdings Co., Ltd. (4887.T) Avaliação DCF

JP | Healthcare | Drug Manufacturers - Specialty & Generic | JPX
Sawai Group Holdings Co., Ltd. (4887T) 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

Sawai Group Holdings Co., Ltd. (4887.T) Bundle

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

TOTAL:

Seja você um investidor ou analista, esta calculadora DCF (4887T) é o seu recurso preferido para uma avaliação precisa. Carregado com dados reais da Sawai Group Holdings Co., Ltd., você pode ajustar as previsões e observar os efeitos em tempo real.


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 182,537.0 187,219.0 193,816.0 200,344.0 176,862.0 175,860.9 174,865.5 173,875.8 172,891.6 171,913.0
Revenue Growth, % 0 2.56 3.52 3.37 -11.72 -0.56601 -0.56601 -0.56601 -0.56601 -0.56601
EBITDA 45,009.0 37,253.0 -18,709.0 33,932.0 36,873.0 25,565.9 25,421.2 25,277.3 25,134.3 24,992.0
EBITDA, % 24.66 19.9 -9.65 16.94 20.85 14.54 14.54 14.54 14.54 14.54
Depreciation 17,954.0 18,291.0 17,045.0 17,683.0 18,055.0 16,683.9 16,589.5 16,495.6 16,402.2 16,309.4
Depreciation, % 9.84 9.77 8.79 8.83 10.21 9.49 9.49 9.49 9.49 9.49
EBIT 27,055.0 18,962.0 -35,754.0 16,249.0 18,818.0 8,882.0 8,831.8 8,781.8 8,732.1 8,682.6
EBIT, % 14.82 10.13 -18.45 8.11 10.64 5.05 5.05 5.05 5.05 5.05
Total Cash 56,082.0 54,269.0 47,863.0 33,255.0 26,535.0 40,802.5 40,571.5 40,341.9 40,113.5 39,886.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 58,685.0 70,107.0 65,059.0 67,007.0 57,205.0
Account Receivables, % 32.15 37.45 33.57 33.45 32.34
Inventories 75,460.0 79,120.0 85,853.0 101,805.0 100,002.0 82,743.9 82,275.6 81,809.9 81,346.8 80,886.4
Inventories, % 41.34 42.26 44.3 50.82 56.54 47.05 47.05 47.05 47.05 47.05
Accounts Payable 24,140.0 27,545.0 50,912.0 52,815.0 45,622.0 37,410.2 37,198.5 36,987.9 36,778.6 36,570.4
Accounts Payable, % 13.22 14.71 26.27 26.36 25.8 21.27 21.27 21.27 21.27 21.27
Capital Expenditure -18,173.0 -21,124.0 -23,344.0 -27,141.0 -24,649.0 -21,373.2 -21,252.2 -21,131.9 -21,012.3 -20,893.4
Capital Expenditure, % -9.96 -11.28 -12.04 -13.55 -13.94 -12.15 -12.15 -12.15 -12.15 -12.15
Tax Rate, % 25.01 25.01 25.01 25.01 25.01 25.01 25.01 25.01 25.01 25.01
EBITAT 19,685.0 12,675.6 -27,909.9 12,259.6 14,112.0 6,539.1 6,502.1 6,465.3 6,428.7 6,392.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -90,539.0 -1,834.4 -12,526.9 -13,195.4 11,930.0 8,676.3 2,432.3 2,418.5 2,404.8 2,391.2
WACC, % 5.13 5.01 5.23 5.18 5.17 5.14 5.14 5.14 5.14 5.14
PV UFCF
SUM PV UFCF 16,361.1
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 2,415
Terminal Value 58,285
Present Terminal Value 45,357
Enterprise Value 61,718
Net Debt 56,522
Equity Value 5,196
Diluted Shares Outstanding, MM 44
Equity Value Per Share 118.29

What You Will Receive

  • Pre-Filled Financial Model: Utilize Sawai Group Holdings Co., Ltd.’s actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for top-tier valuation.
  • Customizable and Reusable: Designed for flexibility, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life (4887T) Financials: Pre-filled historical and projected data for Sawai Group Holdings Co., Ltd.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas assess Sawai’s intrinsic value employing the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Sawai’s valuation instantly following any adjustments.
  • Scenario Analysis: Evaluate and compare results for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for Sawai Group Holdings Co., Ltd. (4887T).
  2. Step 2: Examine the pre-filled financial data and forecasts for Sawai Group.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Review the outputs and leverage the findings for informed investment decisions.

Why Choose the Sawai Group Holdings Calculator?

  • Time-Efficient: Skip the hassle of building a DCF model from scratch – it’s ready for immediate use.
  • Enhanced Accuracy: Dependable financial data and formulas significantly minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about trading Sawai Group Holdings Co., Ltd. (4887T).
  • Financial Analysts: Enhance your valuation processes with readily available financial models tailored for Sawai Group Holdings Co., Ltd. (4887T).
  • Consultants: Provide swift and precise valuation insights for clients utilizing Sawai Group Holdings Co., Ltd. (4887T) data.
  • Business Owners: Learn how major companies like Sawai Group Holdings Co., Ltd. (4887T) are valued to inform your business strategy.
  • Finance Students: Acquire practical knowledge of valuation techniques using real-world examples from Sawai Group Holdings Co., Ltd. (4887T).

Contents of the Template

  • Preloaded 4887T Data: Historical and projected financial metrics, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
  • Key Ratios: Important profitability, leverage, and efficiency ratios to assess performance.
  • Dashboard and Charts: Visual representations of valuation results and underlying assumptions.


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.