|
The Shiga Bank, Ltd. (8366.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 Shiga Bank, Ltd. (8366.T) Bundle
Procurando avaliar o valor intrínseco do Shiga Bank, Ltd.? Nossa calculadora DCF (8366T) integra dados do mundo real com extensos recursos de personalização, permitindo refinar as previsões e aprimorar suas opções de investimento.
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 | 76,778.0 | 78,235.0 | 91,264.0 | 101,404.0 | 107,353.0 | 116,888.3 | 127,270.4 | 138,574.8 | 150,883.2 | 164,284.9 |
| Revenue Growth, % | 0 | 1.9 | 16.65 | 11.11 | 5.87 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 |
| EBITDA | 20,618.0 | 15,496.0 | 25,655.0 | 22,014.0 | 26,136.0 | 28,246.5 | 30,755.4 | 33,487.1 | 36,461.5 | 39,700.1 |
| EBITDA, % | 26.85 | 19.81 | 28.11 | 21.71 | 24.35 | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 |
| Depreciation | 2,829.0 | 2,445.0 | 2,247.0 | 1,846.0 | 2,400.0 | 3,115.8 | 3,392.5 | 3,693.8 | 4,021.9 | 4,379.2 |
| Depreciation, % | 3.68 | 3.13 | 2.46 | 1.82 | 2.24 | 2.67 | 2.67 | 2.67 | 2.67 | 2.67 |
| EBIT | 17,789.0 | 13,051.0 | 23,408.0 | 20,168.0 | 23,736.0 | 25,130.7 | 27,362.9 | 29,793.3 | 32,439.5 | 35,320.9 |
| EBIT, % | 23.17 | 16.68 | 25.65 | 19.89 | 22.11 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 |
| Total Cash | 934,834.0 | 2,013,251.0 | 1,751,539.0 | 1,201,938.0 | 1,359,724.0 | 116,888.3 | 127,270.4 | 138,574.8 | 150,883.2 | 164,284.9 |
| 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 | -1,738.0 | -1,757.0 | -5,111.0 | -5,084.0 | -1,132.0 | -3,782.0 | -4,117.9 | -4,483.7 | -4,881.9 | -5,315.5 |
| Capital Expenditure, % | -2.26 | -2.25 | -5.6 | -5.01 | -1.05 | -3.24 | -3.24 | -3.24 | -3.24 | -3.24 |
| Tax Rate, % | 32.84 | 32.84 | 32.84 | 32.84 | 32.84 | 32.84 | 32.84 | 32.84 | 32.84 | 32.84 |
| EBITAT | 12,412.7 | 11,448.0 | 17,715.0 | 14,858.0 | 15,940.7 | 18,797.9 | 20,467.6 | 22,285.6 | 24,265.0 | 26,420.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 13,503.7 | 12,136.0 | 14,851.0 | 11,620.0 | 17,208.7 | 18,131.7 | 19,742.2 | 21,495.7 | 23,405.0 | 25,483.9 |
| WACC, % | 3.43 | 4.08 | 3.65 | 3.57 | 3.34 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 96,859.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 25,994 | |||||||||
| Terminal Value | 1,610,950 | |||||||||
| Present Terminal Value | 1,348,960 | |||||||||
| Enterprise Value | 1,445,819 | |||||||||
| Net Debt | -235,582 | |||||||||
| Equity Value | 1,681,401 | |||||||||
| Diluted Shares Outstanding, MM | 47 | |||||||||
| Equity Value Per Share | 35,410.24 |
What You Will Receive
- Pre-Populated Financial Model: Leverage The Shiga Bank's actual data for accurate DCF valuation.
- Comprehensive Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for expert-level valuation.
- Flexible and Reusable: Designed for adaptability, allowing for ongoing detailed forecasting.
Key Features
- Customizable Financial Metrics: Adjust essential inputs such as loan growth, interest rates, and operational costs.
- Instant DCF Valuation: Quickly determines intrinsic value, NPV, and other key financial outputs.
- High Precision Insights: Incorporates Shiga Bank’s actual financial data for accurate valuation results.
- Seamless Scenario Analysis: Easily explore different scenarios and assess their impacts on outcomes.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled data for The Shiga Bank, Ltd. (8366T), including historical and projected figures.
- Step 3: Modify the key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic recalculations to determine The Shiga Bank's intrinsic value.
- Step 5: Utilize the results for your investment strategies or financial reporting.
Why Choose This Calculator for The Shiga Bank, Ltd. (8366T)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically calculates the intrinsic value and Net Present Value for The Shiga Bank, Ltd. (8366T).
- Preloaded Information: Historical and projected data provide reliable foundations for assessments.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Investors: Evaluate The Shiga Bank’s fair value effectively prior to making investment choices.
- CFOs: Utilize a sophisticated DCF model for accurate financial reporting and analysis.
- Consultants: Easily modify the template for valuation reports tailored to clients’ needs.
- Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading companies.
- Educators: Implement it as a resource for teaching valuation techniques.
Contents of the Template
- Historical Data: Contains The Shiga Bank's past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of The Shiga Bank (8366T).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough overview of The Shiga Bank's financial statements.
- Interactive Dashboard: Dynamically visualize valuation results and future projections.
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.