|
Japan Post Bank Co., Ltd. (7182.T) Avaliação DCF
JP | Financial Services | Banks - Regional | 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
JAPAN POST BANK Co., Ltd. (7182.T) Bundle
Obtenha informações sobre a análise de avaliação do Japan Post Bank Co., Ltd. (7182T) com nossa sofisticada calculadora DCF! Este modelo do Excel, pré -carregado com dados reais (7182T), permite ajustar as previsões e suposições para determinar com precisão o valor intrínseco do Japão Post Bank Co., Ltd.
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 | 1,421,235.0 | 1,676,079.0 | 1,721,644.0 | 1,578,557.0 | 1,617,782.0 | 1,677,735.0 | 1,739,909.8 | 1,804,388.7 | 1,871,257.2 | 1,940,603.7 |
| Revenue Growth, % | 0 | 17.93 | 2.72 | -8.31 | 2.48 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 |
| EBITDA | 414,898.0 | 427,688.0 | 534,290.0 | 488,607.0 | .0 | 391,571.4 | 406,082.5 | 421,131.4 | 436,738.0 | 452,923.0 |
| EBITDA, % | 29.19 | 25.52 | 31.03 | 30.95 | 0 | 23.34 | 23.34 | 23.34 | 23.34 | 23.34 |
| Depreciation | 36,263.0 | 35,033.0 | 37,716.0 | 34,234.0 | 42,684.0 | 39,056.0 | 40,503.4 | 42,004.4 | 43,561.0 | 45,175.3 |
| Depreciation, % | 2.55 | 2.09 | 2.19 | 2.17 | 2.64 | 2.33 | 2.33 | 2.33 | 2.33 | 2.33 |
| EBIT | 378,635.0 | 392,655.0 | 496,574.0 | 454,373.0 | -42,684.0 | 352,515.4 | 365,579.1 | 379,127.1 | 393,177.0 | 407,747.7 |
| EBIT, % | 26.64 | 23.43 | 28.84 | 28.78 | -2.64 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 |
| Total Cash | 51,665,251.0 | 60,769,486.0 | 66,667,709.0 | 68,223,319.0 | 57,724,492.0 | 1,677,735.0 | 1,739,909.8 | 1,804,388.7 | 1,871,257.2 | 1,940,603.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -77,551,983.0 | .0 | .0 | .0 | .0 | -335,547.0 | -347,982.0 | -360,877.7 | -374,251.4 | -388,120.7 |
| Inventories, % | -5456.66 | 0 | 0 | 0 | 0 | -20 | -20 | -20 | -20 | -20 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -25,578.0 | -37,224.0 | -45,661.0 | -47,391.0 | -27,375.0 | -38,141.9 | -39,555.4 | -41,021.3 | -42,541.5 | -44,118.0 |
| Capital Expenditure, % | -1.8 | -2.22 | -2.65 | -3 | -1.69 | -2.27 | -2.27 | -2.27 | -2.27 | -2.27 |
| Tax Rate, % | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 | 27.92 |
| EBITAT | 273,437.9 | 280,130.7 | 355,070.0 | 325,070.0 | -30,767.9 | 252,886.7 | 262,258.4 | 271,977.3 | 282,056.5 | 292,509.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 77,836,105.9 | -77,274,043.3 | 347,125.0 | 311,913.0 | -15,458.9 | 589,347.8 | 275,641.3 | 285,856.2 | 296,449.7 | 307,435.8 |
| WACC, % | 3.26 | 3.24 | 3.24 | 3.24 | 3.26 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,611,979.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 313,584 | |||||||||
| Terminal Value | 25,119,014 | |||||||||
| Present Terminal Value | 21,408,490 | |||||||||
| Enterprise Value | 23,020,469 | |||||||||
| Net Debt | -57,724,492 | |||||||||
| Equity Value | 80,744,961 | |||||||||
| Diluted Shares Outstanding, MM | 3,618 | |||||||||
| Equity Value Per Share | 22,316.74 |
What You Will Receive
- Authentic JPST Financial Data: Pre-filled with Japan Post Bank’s historical and projected data for in-depth analysis.
- Fully Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness the intrinsic value of Japan Post Bank update in real-time based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Centric Design: Streamlined layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive Financial Data: Access Japan Post Bank's historical financial statements and pre-filled forecasts.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Insights: Instantly view Japan Post Bank's intrinsic value recalculating as you adjust inputs.
- Visualized Data Outputs: Interactive dashboard charts present valuation results and essential metrics clearly.
- Precision-Focused Tool: Designed for analysts, investors, and finance professionals seeking accuracy.
How It Operates
- Download the Template: Gain immediate access to the Excel-based JAPAN POST BANK DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates JAPAN POST BANK’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation fluctuations.
- Analyze and Decide: Leverage the outcomes to inform your investment or financial evaluations.
Why Choose JAPAN POST BANK Co., Ltd. (7182T) Calculator?
- Time Efficient: Skip the hassle of building a DCF model from the ground up – it's pre-configured for immediate use.
- Enhanced Accuracy: Dependable financial data and established formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result analysis.
- Respected by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Can Benefit from This Product?
- Investors: Assess the fair value of JAPAN POST BANK Co., Ltd. (7182T) prior to making investment choices.
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge on financial modeling techniques employed by leading corporations.
- Educators: Implement it as a resource for teaching valuation methods.
What the Template Contains
- Pre-Filled Data: Contains historical financials and forecasts for JAPAN POST BANK Co., Ltd. (7182T).
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet to calculate WACC based on your specific inputs.
- Key Financial Ratios: Evaluate JAPAN POST BANK's profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations through charts and tables summarizing essential valuation 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.