|
Fuji Seal International, Inc. (7864.T) Avaliação DCF
JP | Consumer Cyclical | Packaging & Containers | 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
Fuji Seal International, Inc. (7864.T) Bundle
Avalie as perspectivas financeiras da Fuji Seal International, Inc. como um especialista! Esta calculadora DCF (7864T) fornece dados financeiros pré-preenchidos e permite flexibilidade completa para modificar o crescimento da receita, o WACC, as margens e outras suposições essenciais para se alinhar às suas previsões.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160,925.3 | 163,635.9 | 170,321.0 | 184,035.0 | 196,624.0 | 206,780.7 | 217,462.0 | 228,695.0 | 240,508.3 | 252,931.9 |
| Revenue Growth, % | 0 | 1.68 | 4.09 | 8.05 | 6.84 | 5.17 | 5.17 | 5.17 | 5.17 | 5.17 |
| EBITDA | 20,796.9 | 19,798.4 | 17,635.0 | 15,622.0 | 22,696.0 | 22,914.5 | 24,098.2 | 25,343.0 | 26,652.1 | 28,028.8 |
| EBITDA, % | 12.92 | 12.1 | 10.35 | 8.49 | 11.54 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 |
| Depreciation | 8,160.6 | 8,100.5 | 8,113.0 | 7,787.0 | 8,453.0 | 9,642.2 | 10,140.3 | 10,664.1 | 11,214.9 | 11,794.2 |
| Depreciation, % | 5.07 | 4.95 | 4.76 | 4.23 | 4.3 | 4.66 | 4.66 | 4.66 | 4.66 | 4.66 |
| EBIT | 12,636.3 | 11,697.9 | 9,522.0 | 7,835.0 | 14,243.0 | 13,272.3 | 13,957.9 | 14,678.9 | 15,437.2 | 16,234.6 |
| EBIT, % | 7.85 | 7.15 | 5.59 | 4.26 | 7.24 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 |
| Total Cash | 11,832.0 | 21,688.2 | 25,860.0 | 22,034.0 | 22,806.0 | 24,549.4 | 25,817.5 | 27,151.1 | 28,553.6 | 30,028.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 49,691.7 | 49,450.4 | 50,877.0 | 57,112.0 | 63,218.0 | 63,752.4 | 67,045.6 | 70,508.8 | 74,151.0 | 77,981.3 |
| Account Receivables, % | 30.88 | 30.22 | 29.87 | 31.03 | 32.15 | 30.83 | 30.83 | 30.83 | 30.83 | 30.83 |
| Inventories | 19,783.0 | 18,758.1 | 19,855.0 | 25,521.0 | 25,353.0 | 25,713.5 | 27,041.7 | 28,438.5 | 29,907.5 | 31,452.4 |
| Inventories, % | 12.29 | 11.46 | 11.66 | 13.87 | 12.89 | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 |
| Accounts Payable | 13,321.3 | 13,104.0 | 13,758.0 | 15,279.0 | 21,327.0 | 17,995.1 | 18,924.6 | 19,902.2 | 20,930.2 | 22,011.4 |
| Accounts Payable, % | 8.28 | 8.01 | 8.08 | 8.3 | 10.85 | 8.7 | 8.7 | 8.7 | 8.7 | 8.7 |
| Capital Expenditure | -6,791.7 | -6,753.6 | -11,183.0 | -11,625.0 | -6,300.0 | -10,105.1 | -10,627.0 | -11,176.0 | -11,753.3 | -12,360.4 |
| Capital Expenditure, % | -4.22 | -4.13 | -6.57 | -6.32 | -3.2 | -4.89 | -4.89 | -4.89 | -4.89 | -4.89 |
| Tax Rate, % | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 | 25.86 |
| EBITAT | 8,852.4 | 8,423.9 | 6,164.3 | 6,959.6 | 10,559.5 | 9,815.4 | 10,322.4 | 10,855.6 | 11,416.4 | 12,006.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -45,932.2 | 10,819.7 | 1,224.8 | -7,258.4 | 12,822.5 | 5,125.7 | 6,143.8 | 6,461.2 | 6,794.9 | 7,145.9 |
| WACC, % | 6.19 | 6.2 | 6.18 | 6.24 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 26,299.9 | |||||||||
| Long Term Growth Rate, % | 3.30 | |||||||||
| Free cash flow (T + 1) | 7,382 | |||||||||
| Terminal Value | 254,567 | |||||||||
| Present Terminal Value | 188,445 | |||||||||
| Enterprise Value | 214,745 | |||||||||
| Net Debt | -16,024 | |||||||||
| Equity Value | 230,769 | |||||||||
| Diluted Shares Outstanding, MM | 55 | |||||||||
| Equity Value Per Share | 4,216.10 |
What You Will Receive
- Authentic Fuji Seal Data: Preloaded financial figures – including revenue and EBIT – derived from actual and forecasted data.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Real-Time Valuation Updates: Automatic recalculations to assess the impact of changes on Fuji Seal’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and thorough projections.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Key Features
- Advanced DCF Calculator: Offers comprehensive unlevered and levered DCF valuation models.
- WACC Calculator: Pre-configured Weighted Average Cost of Capital template with adjustable parameters.
- Customizable Forecast Assumptions: Update growth rates, capital expenditures, and discount rates according to your needs.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for Fuji Seal International, Inc. (7864T).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics to facilitate straightforward analysis.
How It Works
- Download: Obtain the pre-formatted Excel file containing Fuji Seal International, Inc. (7864T) financial data.
- Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Intrinsic value and NPV calculations refresh in real-time for accurate assessments.
- Test Scenarios: Generate various projections and compare results without delay.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose This Calculator for Fuji Seal International, Inc. (7864T)?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and industry consultants.
- Accurate Financial Data: Fuji Seal’s historical and projected financial information is preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Detailed instructions provide guidance throughout the process.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for portfolio assessments of Fuji Seal International, Inc. (7864T).
- Finance Teams: Evaluate valuation scenarios to inform strategic initiatives within the organization.
- Consultants and Advisory Professionals: Deliver precise valuation insights to clients regarding Fuji Seal International, Inc. (7864T).
- Students and Instructors: Utilize real-time data for hands-on learning and teaching in financial modeling.
- Industry Enthusiasts: Gain insights into the market valuation processes of companies like Fuji Seal International, Inc. (7864T).
Contents of the Template
- Pre-Filled DCF Model: Financial data for Fuji Seal International, Inc. (7864T) preloaded for immediate utilization.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Fuji Seal’s profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your analysis.
- Financial Statements: Access annual and quarterly reports for in-depth examination.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and 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.