|
Avaliação DCF da Nabtesco Corporation (6268.T) |
- ✓ 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
Nabtesco Corporation (6268.T) Bundle
Seja você um investidor ou analista, esta calculadora DCF da Nabtesco Corporation (6268T) é o seu recurso preferido para uma avaliação precisa. Pré -carregado com dados reais da Nabtesco Corporation, 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 | 289,808.0 | 279,358.0 | 299,802.0 | 308,691.0 | 333,631.0 | 345,939.2 | 358,701.4 | 371,934.4 | 385,655.6 | 399,883.1 |
| Revenue Growth, % | 0 | -3.61 | 7.32 | 2.96 | 8.08 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 |
| EBITDA | 40,375.0 | 46,591.0 | 112,156.0 | 32,293.0 | 36,163.0 | 61,798.6 | 64,078.4 | 66,442.4 | 68,893.5 | 71,435.1 |
| EBITDA, % | 13.93 | 16.68 | 37.41 | 10.46 | 10.84 | 17.86 | 17.86 | 17.86 | 17.86 | 17.86 |
| Depreciation | 12,122.0 | 12,663.0 | 12,118.0 | 14,483.0 | 15,469.0 | 15,280.8 | 15,844.5 | 16,429.1 | 17,035.2 | 17,663.6 |
| Depreciation, % | 4.18 | 4.53 | 4.04 | 4.69 | 4.64 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 |
| EBIT | 28,253.0 | 33,928.0 | 100,038.0 | 17,810.0 | 20,694.0 | 46,517.8 | 48,233.9 | 50,013.3 | 51,858.4 | 53,771.5 |
| EBIT, % | 9.75 | 12.14 | 33.37 | 5.77 | 6.2 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 |
| Total Cash | 63,438.0 | 67,247.0 | 120,592.0 | 126,146.0 | 77,835.0 | 104,044.7 | 107,883.0 | 111,863.0 | 115,989.8 | 120,268.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 69,175.0 | 74,632.0 | 74,957.0 | 77,227.0 | 79,196.0 | 86,029.6 | 89,203.4 | 92,494.2 | 95,906.5 | 99,444.6 |
| Account Receivables, % | 23.87 | 26.72 | 25 | 25.02 | 23.74 | 24.87 | 24.87 | 24.87 | 24.87 | 24.87 |
| Inventories | 41,257.0 | 36,505.0 | 41,880.0 | 49,210.0 | 50,969.0 | 50,155.1 | 52,005.4 | 53,924.0 | 55,913.3 | 57,976.0 |
| Inventories, % | 14.24 | 13.07 | 13.97 | 15.94 | 15.28 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 |
| Accounts Payable | 45,021.0 | 44,838.0 | 51,974.0 | 56,119.0 | 50,783.0 | 56,957.0 | 59,058.2 | 61,236.9 | 63,496.1 | 65,838.5 |
| Accounts Payable, % | 15.53 | 16.05 | 17.34 | 18.18 | 15.22 | 16.46 | 16.46 | 16.46 | 16.46 | 16.46 |
| Capital Expenditure | -14,763.0 | -18,697.0 | -9,299.0 | -11,368.0 | -25,599.0 | -18,157.7 | -18,827.6 | -19,522.2 | -20,242.4 | -20,989.2 |
| Capital Expenditure, % | -5.09 | -6.69 | -3.1 | -3.68 | -7.67 | -5.25 | -5.25 | -5.25 | -5.25 | -5.25 |
| Tax Rate, % | 32.27 | 32.27 | 32.27 | 32.27 | 32.27 | 32.27 | 32.27 | 32.27 | 32.27 | 32.27 |
| EBITAT | 18,106.6 | 20,632.7 | 63,592.4 | 10,693.0 | 14,016.2 | 29,421.5 | 30,506.9 | 31,632.3 | 32,799.3 | 34,009.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -49,945.4 | 13,710.7 | 67,847.4 | 8,353.0 | -5,177.8 | 26,698.8 | 24,601.0 | 25,508.5 | 26,449.6 | 27,425.4 |
| WACC, % | 6.72 | 6.71 | 6.72 | 6.7 | 6.74 | 6.72 | 6.72 | 6.72 | 6.72 | 6.72 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 107,814.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 27,974 | |||||||||
| Terminal Value | 592,961 | |||||||||
| Present Terminal Value | 428,395 | |||||||||
| Enterprise Value | 536,209 | |||||||||
| Net Debt | -45,403 | |||||||||
| Equity Value | 581,612 | |||||||||
| Diluted Shares Outstanding, MM | 120 | |||||||||
| Equity Value Per Share | 4,844.55 |
Your Benefits
- Flexible Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) effortlessly to explore various scenarios.
- Comprehensive Data: Nabtesco Corporation’s financial information pre-loaded to facilitate your analysis.
- Instant DCF Calculations: The model automatically computes Net Present Value (NPV) and intrinsic value for you.
- Sleek and Adaptable: A refined Excel template that meets your specific valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and enhancing efficiency.
Key Features
- Pre-Loaded Data: Nabtesco Corporation’s (6268T) historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Watch Nabtesco Corporation’s (6268T) intrinsic value update in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and important metrics.
- Built for Accuracy: A reliable tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Nabtesco Corporation’s data included.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Customize forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly access recalculated results, including Nabtesco Corporation’s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the generated outputs.
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and various financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Nabtesco’s intrinsic value and Net Present Value.
- Ready-to-Use Data: Historical and projected data provide reliable baselines for analysis.
- Expert-Level Design: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Finance Students: Master valuation techniques and apply them with real-world data.
- Academics: Integrate industry-standard models into your teaching or research projects.
- Investors: Validate your assumptions and analyze valuation outcomes for Nabtesco Corporation (6268T).
- Analysts: Enhance your efficiency with a customizable, pre-designed DCF model.
- Small Business Owners: Understand how large publicly traded companies like Nabtesco Corporation (6268T) are evaluated.
Contents of the Template
- Pre-Filled Data: Features Nabtesco Corporation’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic computation.
- Weighted Average Cost of Capital (WACC): A dedicated sheet to calculate WACC using custom inputs.
- Key Financial Ratios: Evaluate Nabtesco Corporation's profitability, efficiency, and leverage.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- User-Friendly Dashboard: Charts and tables that summarize key valuation findings.
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.