|
Tokyu Reit, Inc. (8957.T) Avaliação DCF
JP | Real Estate | REIT - Diversified | 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
Tokyu REIT, Inc. (8957.T) Bundle
Obtenha uma visão da sua análise de avaliação Tokyu REIT, Inc. (8957T) com nossa sofisticada calculadora DCF! Pré -carregado com dados reais para (8957T), este modelo do Excel permite ajustar as previsões e suposições para calcular com precisão o valor intrínseco de Tokyu Reit, Inc.
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 | 16,327.2 | 16,677.5 | 20,313.0 | 20,246.4 | 18,630.3 | 19,358.5 | 20,115.1 | 20,901.3 | 21,718.2 | 22,567.1 |
| Revenue Growth, % | 0 | 2.15 | 21.8 | -0.32762 | -7.98 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 |
| EBITDA | 10,304.7 | 10,551.1 | 13,990.6 | 13,835.2 | 11,927.8 | 12,684.1 | 13,179.9 | 13,695.0 | 14,230.3 | 14,786.5 |
| EBITDA, % | 63.11 | 63.27 | 68.87 | 68.33 | 64.02 | 65.52 | 65.52 | 65.52 | 65.52 | 65.52 |
| Depreciation | 1,961.7 | 2,024.0 | 1,775.9 | 1,817.7 | 1,900.5 | 2,016.1 | 2,094.9 | 2,176.8 | 2,261.9 | 2,350.3 |
| Depreciation, % | 12.02 | 12.14 | 8.74 | 8.98 | 10.2 | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 |
| EBIT | 8,343.0 | 8,527.1 | 12,214.7 | 12,017.5 | 10,027.3 | 10,668.0 | 11,085.0 | 11,518.3 | 11,968.5 | 12,436.2 |
| EBIT, % | 51.1 | 51.13 | 60.13 | 59.36 | 53.82 | 55.11 | 55.11 | 55.11 | 55.11 | 55.11 |
| Total Cash | 2,979.2 | 987.6 | 3,087.9 | 5,564.0 | 1,098.8 | 2,816.7 | 2,926.7 | 3,041.1 | 3,160.0 | 3,283.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 234.8 | 158.8 | 467.2 | 183.3 | .0 | 216.6 | 225.1 | 233.9 | 243.1 | 252.6 |
| Account Receivables, % | 1.44 | 0.95194 | 2.3 | 0.9054 | 0 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 |
| Inventories | 2,128.2 | 2,059.1 | 2,143.8 | 2,546.0 | .0 | 1,878.2 | 1,951.6 | 2,027.8 | 2,107.1 | 2,189.5 |
| Inventories, % | 13.03 | 12.35 | 10.55 | 12.58 | 0 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 |
| Accounts Payable | 697.3 | 696.1 | 1,076.3 | 886.2 | 897.4 | 888.1 | 922.8 | 958.9 | 996.3 | 1,035.3 |
| Accounts Payable, % | 4.27 | 4.17 | 5.3 | 4.38 | 4.82 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 |
| Capital Expenditure | -4,332.8 | -20,990.7 | -29,467.0 | -21,418.0 | -17,924.1 | -16,367.5 | -17,007.2 | -17,671.9 | -18,362.6 | -19,080.4 |
| Capital Expenditure, % | -26.54 | -125.86 | -145.06 | -105.79 | -96.21 | -84.55 | -84.55 | -84.55 | -84.55 | -84.55 |
| Tax Rate, % | 0.01961225 | 0.01961225 | 0.01961225 | 0.01961225 | 0.01961225 | 0.01961225 | 0.01961225 | 0.01961225 | 0.01961225 | 0.01961225 |
| EBITAT | 8,341.0 | 8,525.1 | 12,212.7 | 12,015.7 | 10,025.3 | 10,665.9 | 11,082.8 | 11,516.0 | 11,966.1 | 12,433.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 4,304.2 | -10,297.6 | -15,491.4 | -7,893.0 | -3,257.8 | -5,789.6 | -3,876.6 | -4,028.2 | -4,185.6 | -4,349.2 |
| WACC, % | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -19,015.9 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | -4,393 | |||||||||
| Terminal Value | -93,790 | |||||||||
| Present Terminal Value | -71,141 | |||||||||
| Enterprise Value | -90,157 | |||||||||
| Net Debt | 110,401 | |||||||||
| Equity Value | -200,558 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -205,153.67 |
What You Will Receive
- Pre-Filled Financial Model: Tokyu REIT, Inc.'s (8957T) actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Instant updates ensure that you see the results immediately as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.
Key Features
- Accurate Tokyu REIT Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow analyses.
- Interactive Dashboard: User-friendly charts and summaries for a clear view of your valuation results.
- Suitable for All Users: An intuitive design tailored for investors, CFOs, and consultants, whether novice or expert.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-filled Tokyu REIT data (historical and projected).
- Step 3: Modify key assumptions (yellow cells) based on your findings.
- Step 4: Observe automatic recalculations for Tokyu REIT's intrinsic value.
- Step 5: Utilize the results for investment decisions or reporting.
Why Choose the Tokyu REIT, Inc. (8957T) Calculator?
- Time Efficiency: Skip the hassle of building a DCF model from the ground up – it’s immediately accessible.
- Enhanced Accuracy: Dependable financial data and formulas significantly minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Developed for experts prioritizing precision and functionality.
Who Should Utilize This Product?
- Real Estate Students: Discover valuation methods and apply them with real-time market data.
- Researchers: Integrate industry-standard models into your studies and publications.
- Investors: Validate your hypotheses and examine valuation metrics for Tokyu REIT, Inc. (8957T).
- Financial Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
- Property Developers: Understand how major real estate investment trusts like Tokyu REIT, Inc. (8957T) are evaluated.
Contents of the Template
- Pre-Filled Data: Features Tokyu REIT, Inc.'s historical financial information and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with built-in automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC using your custom inputs.
- Key Financial Ratios: Evaluate Tokyu REIT, Inc.'s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Clear Dashboard: Visual representations 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.