|
O Gunma Bank, Ltd. (8334.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
The Gunma Bank, Ltd. (8334.T) Bundle
Atualize sua análise e melhore a precisão com a nossa calculadora DCF (8334T)! Utilizando dados reais do Gunma Bank, Ltd. e suposições personalizáveis, essa ferramenta o capacita a prever, avaliar e avaliar (8334T), assim como um investidor experiente.
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 | 128,496.0 | 132,574.0 | 140,102.0 | 152,606.0 | 199,646.0 | 223,903.7 | 251,108.7 | 281,619.3 | 315,837.0 | 354,212.3 |
| Revenue Growth, % | 0 | 3.17 | 5.68 | 8.92 | 30.82 | 12.15 | 12.15 | 12.15 | 12.15 | 12.15 |
| EBITDA | .0 | .0 | .0 | .0 | 49,175.0 | 11,030.0 | 12,370.2 | 13,873.2 | 15,558.8 | 17,449.3 |
| EBITDA, % | 0 | 0 | 0 | 0 | 24.63 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 |
| Depreciation | 6,899.0 | 6,497.0 | 6,863.0 | 6,572.0 | 6,193.0 | 10,110.0 | 11,338.5 | 12,716.1 | 14,261.2 | 15,993.9 |
| Depreciation, % | 5.37 | 4.9 | 4.9 | 4.31 | 3.1 | 4.52 | 4.52 | 4.52 | 4.52 | 4.52 |
| EBIT | -6,899.0 | -6,497.0 | -6,863.0 | -6,572.0 | 42,982.0 | 919.9 | 1,031.7 | 1,157.1 | 1,297.7 | 1,455.3 |
| EBIT, % | -5.37 | -4.9 | -4.9 | -4.31 | 21.53 | 0.41086 | 0.41086 | 0.41086 | 0.41086 | 0.41086 |
| Total Cash | 845,309.0 | 2,326,681.0 | 2,651,118.0 | 1,833,043.0 | 1,844,728.0 | 223,903.7 | 251,108.7 | 281,619.3 | 315,837.0 | 354,212.3 |
| 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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -6,303.0 | -8,453.0 | -5,977.0 | -5,806.0 | -4,347.0 | -9,641.0 | -10,812.4 | -12,126.2 | -13,599.5 | -15,251.9 |
| Capital Expenditure, % | -4.91 | -6.38 | -4.27 | -3.8 | -2.18 | -4.31 | -4.31 | -4.31 | -4.31 | -4.31 |
| Tax Rate, % | 27.59 | 27.59 | 27.59 | 27.59 | 27.59 | 27.59 | 27.59 | 27.59 | 27.59 | 27.59 |
| EBITAT | -4,985.9 | -4,428.3 | -4,560.5 | -4,719.0 | 31,125.0 | 646.0 | 724.5 | 812.5 | 911.2 | 1,021.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,389.9 | -6,384.3 | -3,674.5 | -3,953.0 | 32,971.0 | 1,115.0 | 1,250.5 | 1,402.4 | 1,572.8 | 1,763.9 |
| WACC, % | 3.59 | 3.45 | 3.39 | 3.58 | 3.6 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,361.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,799 | |||||||||
| Terminal Value | 118,191 | |||||||||
| Present Terminal Value | 99,407 | |||||||||
| Enterprise Value | 105,768 | |||||||||
| Net Debt | -1,844,728 | |||||||||
| Equity Value | 1,950,496 | |||||||||
| Diluted Shares Outstanding, MM | 397 | |||||||||
| Equity Value Per Share | 4,914.94 |
What You Will Receive
- Pre-Filled Financial Model: The Gunma Bank's (8334T) actual data provides an accurate DCF valuation.
- Comprehensive Forecast Control: Modify key drivers such as revenue growth, margins, and WACC at your discretion.
- Real-Time Calculations: Enjoy automatic updates that reflect changes instantly.
- Professional-Grade Template: An expertly crafted Excel file ready for investor presentations and valuation.
- Flexible and Reusable: Designed for adaptability, allowing you to use it repeatedly for in-depth forecasts.
Key Features
- Accurate Gunma Bank Financial Data: Access reliable pre-loaded historical figures and future estimates for [8334T].
- Adjustable Forecast Parameters: Modify highlighted cells for essential metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear and concise charts and summaries to help you interpret your valuation results.
- Designed for All Skill Levels: A straightforward, intuitive layout catering to investors, CFOs, and consultants alike.
How It Works
- 1. Open the Template: Download and access the Excel file featuring Gunma Bank's preloaded data.
- 2. Edit Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Test Scenarios: Evaluate various forecasts to explore different valuation scenarios.
- 5. Use with Confidence: Present detailed valuation insights to inform your decision-making process.
Why Choose The Gunma Bank, Ltd. (8334T)?
- Reliability: Trustworthy financial services rooted in strong banking practices.
- Customizable Solutions: Tailored offerings to meet diverse customer needs.
- Efficiency: Streamlined processes to save you time and effort.
- Expertise: Backed by a team of seasoned professionals dedicated to exceptional service.
- Accessible: User-friendly services designed for everyone, from beginners to seasoned investors.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of The Gunma Bank, Ltd. (8334T) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for creating valuation reports for your clients.
- Entrepreneurs: Gain valuable insights into the financial modeling practices of top-tier companies.
- Educators: Employ this tool to teach valuation methodologies effectively.
Overview of the Template Contents
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for The Gunma Bank, Ltd. (8334T), including metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A specific sheet dedicated to the Weighted Average Cost of Capital (WACC), featuring key parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that illustrate intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (both annual and quarterly) to facilitate in-depth analysis.
- Key Ratios: Includes critical profitability, leverage, and efficiency ratios applicable to The Gunma Bank, Ltd. (8334T).
- Dashboard and Charts: A visual representation of valuation outputs and underlying assumptions for easy result analysis.
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.