|
Japan Logistics Fund, Inc. (8967.T) Avaliação DCF
JP | Real Estate | REIT - Industrial | 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
Japan Logistics Fund, Inc. (8967.T) Bundle
Seja você um investidor ou analista, a calculadora DCF da Japan Logistic Fund, Inc. (8967T) é sua ferramenta preferida para uma avaliação precisa. Equipado com dados reais do Japan Logistics Fund, você pode ajustar as previsões e observar instantaneamente os efeitos.
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 | 24,718.4 | 18,274.7 | 18,882.3 | 19,769.2 | 20,862.2 | 20,209.3 | 19,576.9 | 18,964.2 | 18,370.7 | 17,795.8 |
| Revenue Growth, % | 0 | -26.07 | 3.32 | 4.7 | 5.53 | -3.13 | -3.13 | -3.13 | -3.13 | -3.13 |
| EBITDA | 19,004.3 | 12,532.9 | 13,516.8 | 14,237.3 | 14,699.4 | 14,531.5 | 14,076.7 | 13,636.2 | 13,209.5 | 12,796.1 |
| EBITDA, % | 76.88 | 68.58 | 71.58 | 72.02 | 70.46 | 71.91 | 71.91 | 71.91 | 71.91 | 71.91 |
| Depreciation | 3,959.2 | 3,786.7 | 3,743.8 | 3,822.1 | 3,762.2 | 3,796.6 | 3,677.8 | 3,562.7 | 3,451.2 | 3,343.2 |
| Depreciation, % | 16.02 | 20.72 | 19.83 | 19.33 | 18.03 | 18.79 | 18.79 | 18.79 | 18.79 | 18.79 |
| EBIT | 15,045.1 | 8,746.1 | 9,773.1 | 10,415.2 | 10,937.3 | 10,734.9 | 10,399.0 | 10,073.5 | 9,758.3 | 9,452.9 |
| EBIT, % | 60.87 | 47.86 | 51.76 | 52.68 | 52.43 | 53.12 | 53.12 | 53.12 | 53.12 | 53.12 |
| Total Cash | 15,528.7 | 7,047.1 | 7,924.0 | 8,120.0 | 10,908.0 | 9,567.5 | 9,268.1 | 8,978.0 | 8,697.0 | 8,424.9 |
| 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 | 932.5 | 633.7 | 664.3 | 980.0 | 972.3 | 823.6 | 797.8 | 772.8 | 748.6 | 725.2 |
| Accounts Payable, % | 3.77 | 3.47 | 3.52 | 4.96 | 4.66 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 |
| Capital Expenditure | -12,358.6 | -6,065.6 | -16,632.3 | -2,404.0 | -3,121.4 | -8,018.9 | -7,767.9 | -7,524.8 | -7,289.3 | -7,061.2 |
| Capital Expenditure, % | -50 | -33.19 | -88.08 | -12.16 | -14.96 | -39.68 | -39.68 | -39.68 | -39.68 | -39.68 |
| Tax Rate, % | 0.01616416 | 0.01616416 | 0.01616416 | 0.01616416 | 0.01616416 | 0.01616416 | 0.01616416 | 0.01616416 | 0.01616416 | 0.01616416 |
| EBITAT | 15,043.5 | 8,744.2 | 9,771.1 | 10,413.2 | 10,935.5 | 10,733.0 | 10,397.1 | 10,071.7 | 9,756.5 | 9,451.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 7,576.6 | 6,166.5 | -3,086.8 | 12,146.9 | 11,568.5 | 6,362.1 | 6,281.2 | 6,084.7 | 5,894.2 | 5,709.8 |
| WACC, % | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 26,266.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5,824 | |||||||||
| Terminal Value | 188,060 | |||||||||
| Present Terminal Value | 146,672 | |||||||||
| Enterprise Value | 172,938 | |||||||||
| Net Debt | 108,791 | |||||||||
| Equity Value | 64,147 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | 68,836.10 |
What You Will Receive
- Genuine JLF Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Instant Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Simulation: Explore various scenarios to assess the future performance of Japan Logistics Fund, Inc. (8967T).
- User-Friendly Interface: Designed for both seasoned professionals and newcomers.
Key Features
- Authentic 8967T Data: Pre-loaded with Japan Logistics Fund’s historical performance and future projections.
- Customizable Parameters: Modify assumptions on revenue growth, operating margins, WACC, tax rates, and capital expenditures.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your input adjustments.
- Scenario Analysis: Develop various forecasting scenarios to explore differing valuation results.
- User-Friendly Interface: Intuitive, organized, and suitable for both experienced professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled Japan Logistics Fund, Inc. (8967T) data (historical and projected).
- Step 3: Modify the key assumptions (highlighted in yellow) based on your insights.
- Step 4: Observe the automatic updates on the intrinsic value of Japan Logistics Fund, Inc. (8967T).
- Step 5: Utilize the results for your investment strategies or reporting purposes.
Why Opt for This Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio evaluations into a single tool.
- Flexible Configuration: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Japan Logistics Fund, Inc. (8967T).
- Preloaded Information: Access to historical and projected data for reliable initial values.
- High-Quality Standards: Perfectly suited for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Investors: Evaluate Japan Logistics Fund, Inc. (8967T) to make informed stock trading decisions.
- CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts.
- Startup Founders: Gain insights into the valuation processes of established firms like Japan Logistics Fund, Inc. (8967T).
- Consultants: Provide clients with comprehensive and professional valuation analyses.
- Students and Educators: Utilize authentic market data to enhance learning and apply valuation techniques.
Contents of the Template
- Pre-Filled DCF Model: Japan Logistics Fund, Inc.’s (8967T) financial data ready for immediate analysis.
- WACC Calculator: Comprehensive calculations to determine the Weighted Average Cost of Capital.
- Financial Ratios: Assess Japan Logistics Fund's (8967T) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify key assumptions like growth rates, margins, and CAPEX to align with your projections.
- Financial Statements: Access annual and quarterly reports for thorough financial evaluation.
- 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.