|
Aisin Corporation (7259.T) Avaliação DCF
JP | Consumer Cyclical | Auto - Parts | 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
Aisin Corporation (7259.T) Bundle
Projetado para precisão, nossa calculadora DCF [7259T] o capacita a avaliar a avaliação da Aisin Corporation usando dados financeiros do mundo real, oferecendo flexibilidade completa para modificar todos os parâmetros-chave para projeções aprimoradas.
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 | 3,784,585.0 | 3,525,799.0 | 3,917,434.0 | 4,402,823.0 | 4,909,557.0 | 5,255,307.4 | 5,625,406.9 | 6,021,570.3 | 6,445,633.0 | 6,899,559.9 |
| Revenue Growth, % | 0 | -6.84 | 11.11 | 12.39 | 11.51 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 |
| EBITDA | 350,531.0 | 398,503.0 | 437,675.0 | 351,742.0 | 439,082.0 | 511,546.1 | 547,571.2 | 586,133.3 | 627,411.2 | 671,595.9 |
| EBITDA, % | 9.26 | 11.3 | 11.17 | 7.99 | 8.94 | 9.73 | 9.73 | 9.73 | 9.73 | 9.73 |
| Depreciation | 255,549.0 | 253,459.0 | 258,619.0 | 277,187.0 | 274,300.0 | 340,812.3 | 364,813.6 | 390,505.3 | 418,006.2 | 447,443.8 |
| Depreciation, % | 6.75 | 7.19 | 6.6 | 6.3 | 5.59 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 |
| EBIT | 94,982.0 | 145,044.0 | 179,056.0 | 74,555.0 | 164,782.0 | 170,733.8 | 182,757.6 | 195,628.1 | 209,405.0 | 224,152.1 |
| EBIT, % | 2.51 | 4.11 | 4.57 | 1.69 | 3.36 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| Total Cash | 782,936.0 | 585,278.0 | 454,211.0 | 362,019.0 | 527,191.0 | 713,065.9 | 763,282.9 | 817,036.3 | 874,575.2 | 936,166.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 533,577.0 | 616,111.0 | 635,729.0 | 740,442.0 | 703,708.0 | 829,835.4 | 888,275.7 | 950,831.5 | 1,017,792.9 | 1,089,469.9 |
| Account Receivables, % | 14.1 | 17.47 | 16.23 | 16.82 | 14.33 | 15.79 | 15.79 | 15.79 | 15.79 | 15.79 |
| Inventories | 369,251.0 | 379,925.0 | 568,866.0 | 534,181.0 | 536,600.0 | 610,835.6 | 653,853.1 | 699,900.0 | 749,189.7 | 801,950.6 |
| Inventories, % | 9.76 | 10.78 | 14.52 | 12.13 | 10.93 | 11.62 | 11.62 | 11.62 | 11.62 | 11.62 |
| Accounts Payable | 373,860.0 | 419,146.0 | 456,713.0 | 456,844.0 | 458,060.0 | 558,440.2 | 597,767.7 | 639,864.9 | 684,926.7 | 733,162.0 |
| Accounts Payable, % | 9.88 | 11.89 | 11.66 | 10.38 | 9.33 | 10.63 | 10.63 | 10.63 | 10.63 | 10.63 |
| Capital Expenditure | -325,613.0 | -215,323.0 | -234,035.0 | -238,870.0 | -244,464.0 | -326,771.4 | -349,783.9 | -374,417.1 | -400,785.0 | -429,009.9 |
| Capital Expenditure, % | -8.6 | -6.11 | -5.97 | -5.43 | -4.98 | -6.22 | -6.22 | -6.22 | -6.22 | -6.22 |
| Tax Rate, % | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 |
| EBITAT | 42,801.0 | 91,463.0 | 115,533.4 | 38,085.8 | 99,844.2 | 97,086.3 | 103,923.5 | 111,242.2 | 119,076.3 | 127,462.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -556,231.0 | 81,677.0 | -30,874.6 | 6,505.8 | 165,211.2 | 11,144.3 | 56,823.0 | 60,824.7 | 65,108.2 | 69,693.4 |
| WACC, % | 5.07 | 5.52 | 5.55 | 5.22 | 5.46 | 5.36 | 5.36 | 5.36 | 5.36 | 5.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 220,269.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 72,133 | |||||||||
| Terminal Value | 3,872,573 | |||||||||
| Present Terminal Value | 2,982,401 | |||||||||
| Enterprise Value | 3,202,670 | |||||||||
| Net Debt | 267,469 | |||||||||
| Equity Value | 2,935,201 | |||||||||
| Diluted Shares Outstanding, MM | 270 | |||||||||
| Equity Value Per Share | 10,889.96 |
What You Will Receive
- Authentic Aisin Data: Comprehensive preloaded financials – spanning from revenue to EBIT – grounded in actual and projected metrics.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Immediate Valuation Adjustments: Automatic recalculations allow you to assess how changes affect Aisin's fair value.
- Flexible Excel Template: Designed for easy edits, scenario exploration, and in-depth projections.
- Time-Efficient and Precise: Eliminate the need to construct models from the ground up while ensuring accuracy and adaptability.
Key Features
- Real-Time Aisin Corporation Data: Pre-loaded with Aisin’s historical financial performance and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital investment figures.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation results.
- User-Centric Design: Intuitive, organized, and tailored for both professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Aisin Corporation’s (7259T) preloaded data.
- 2. Adjust Assumptions: Modify key variables such as growth rates, WACC, and capital expenditures.
- 3. See Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various projections to assess different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to inform your decisions.
Why Choose the Aisin Corporation (7259T) 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 help minimize valuation errors.
- Fully Adjustable: Customize the model to align with your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Recommended by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Benefit from This Product?
- Investors: Accurately assess the fair value of Aisin Corporation (7259T) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Discover financial modeling insights used by leading corporations.
- Educators: Apply it as a teaching resource to illustrate valuation techniques.
Contents of the Aisin Corporation Template
- Preloaded Aisin Data: Historical and projected financial figures, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess overall 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.