|
Odakyu Electric Railway Co., Ltd. (9007.T) Avaliação DCF
JP | Industrials | Railroads | 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
Odakyu Electric Railway Co., Ltd. (9007.T) Bundle
Seja você um investidor ou analista, esta calculadora DCF (9007T) é o seu recurso preferido para uma avaliação precisa. Carregado com dados reais da Odakyu Electric Railway Co., Ltd., você pode ajustar as previsões e observar imediatamente 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 | 534,132.0 | 385,978.0 | 358,753.0 | 395,159.0 | 409,837.0 | 409,020.4 | 408,205.4 | 407,392.1 | 406,580.3 | 405,770.2 |
| Revenue Growth, % | 0 | -27.74 | -7.05 | 10.15 | 3.71 | -0.19925 | -0.19925 | -0.19925 | -0.19925 | -0.19925 |
| EBITDA | 91,266.0 | 15,721.0 | 55,795.0 | 74,743.0 | 151,926.0 | 75,829.8 | 75,678.7 | 75,527.9 | 75,377.4 | 75,227.2 |
| EBITDA, % | 17.09 | 4.07 | 15.55 | 18.91 | 37.07 | 18.54 | 18.54 | 18.54 | 18.54 | 18.54 |
| Depreciation | 50,162.0 | 51,584.0 | 49,642.0 | 48,141.0 | 46,064.0 | 49,095.1 | 48,997.3 | 48,899.6 | 48,802.2 | 48,705.0 |
| Depreciation, % | 9.39 | 13.36 | 13.84 | 12.18 | 11.24 | 12 | 12 | 12 | 12 | 12 |
| EBIT | 41,104.0 | -35,863.0 | 6,153.0 | 26,602.0 | 105,862.0 | 26,734.7 | 26,681.4 | 26,628.3 | 26,575.2 | 26,522.2 |
| EBIT, % | 7.7 | -9.29 | 1.72 | 6.73 | 25.83 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 |
| Total Cash | 28,594.0 | 49,397.0 | 21,982.0 | 67,604.0 | 60,662.0 | 45,964.2 | 45,872.6 | 45,781.2 | 45,690.0 | 45,598.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 23,556.0 | 20,777.0 | 24,518.0 | 23,377.0 | 26,618.0 | 23,754.2 | 23,706.9 | 23,659.7 | 23,612.5 | 23,565.5 |
| Account Receivables, % | 4.41 | 5.38 | 6.83 | 5.92 | 6.49 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 |
| Inventories | 40,602.0 | 38,871.0 | 44,539.0 | 42,329.0 | 50,734.0 | 43,501.9 | 43,415.2 | 43,328.7 | 43,242.4 | 43,156.2 |
| Inventories, % | 7.6 | 10.07 | 12.41 | 10.71 | 12.38 | 10.64 | 10.64 | 10.64 | 10.64 | 10.64 |
| Accounts Payable | 23,706.0 | 19,664.0 | 21,239.0 | 16,383.0 | 19,016.0 | 19,828.4 | 19,788.9 | 19,749.4 | 19,710.1 | 19,670.8 |
| Accounts Payable, % | 4.44 | 5.09 | 5.92 | 4.15 | 4.64 | 4.85 | 4.85 | 4.85 | 4.85 | 4.85 |
| Capital Expenditure | -89,415.0 | -60,653.0 | -73,478.0 | -48,025.0 | -60,331.0 | -65,287.8 | -65,157.7 | -65,027.9 | -64,898.3 | -64,769.0 |
| Capital Expenditure, % | -16.74 | -15.71 | -20.48 | -12.15 | -14.72 | -15.96 | -15.96 | -15.96 | -15.96 | -15.96 |
| Tax Rate, % | 19.77 | 19.77 | 19.77 | 19.77 | 19.77 | 19.77 | 19.77 | 19.77 | 19.77 | 19.77 |
| EBITAT | 22,748.9 | -34,596.6 | 3,209.6 | 18,439.9 | 84,935.5 | 18,902.9 | 18,865.2 | 18,827.6 | 18,790.1 | 18,752.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -56,956.1 | -43,197.6 | -28,460.4 | 17,050.9 | 61,655.5 | 13,618.4 | 2,799.3 | 2,793.7 | 2,788.2 | 2,782.6 |
| WACC, % | 5.16 | 6.14 | 5.09 | 5.5 | 5.76 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 22,169.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2,838 | |||||||||
| Terminal Value | 80,411 | |||||||||
| Present Terminal Value | 61,439 | |||||||||
| Enterprise Value | 83,609 | |||||||||
| Net Debt | 568,162 | |||||||||
| Equity Value | -484,553 | |||||||||
| Diluted Shares Outstanding, MM | 362 | |||||||||
| Equity Value Per Share | -1,338.95 |
What You Will Receive
- Authentic 9007T Financial Data: Pre-loaded with Odakyu Electric Railway’s historical and forecasted figures for accurate analysis.
- Completely Customizable Template: Effortlessly adjust key metrics like revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness immediate updates to Odakyu Electric Railway’s intrinsic value as you make modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants in pursuit of precise DCF outcomes.
- Intuitive User Interface: Easy-to-navigate layout and straightforward instructions suitable for all levels of expertise.
Key Features
- Authentic Financial Data: Access reliable pre-loaded historical information and future forecasts for Odakyu Electric Railway Co., Ltd. (9007T).
- Tailored Forecast Settings: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Visual Dashboard: User-friendly charts and summaries to clearly present your valuation outcomes.
- Designed for All Experience Levels: A straightforward, intuitive layout suitable for investors, CFOs, and consultants alike.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Odakyu Electric Railway Co., Ltd.'s preloaded data.
- 2. Update Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Instant Results: The DCF model automatically computes the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate different forecasts to assess various valuation outcomes.
- 5. Present with Confidence: Share professional valuation insights to back your decisions.
Why Choose the Odakyu Electric Railway Co., Ltd. (9007T) Calculator?
- Time Efficient: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
- Enhanced Precision: Dependable financial data and formulas minimize valuation errors.
- Completely Adaptable: Modify the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and practicality.
Who Can Benefit from This Product?
- Investors: Accurately determine the fair value of Odakyu Electric Railway Co., Ltd. (9007T) to inform your investment choices.
- CFOs: Utilize a sophisticated DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Discover insights into the financial modeling practices of industry leaders.
- Educators: Employ it as an educational resource to illustrate various valuation techniques.
Contents of the Template
- Pre-Filled Data: Contains Odakyu Electric Railway's historical financials and forecasts.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC using customized inputs.
- Key Financial Ratios: Assess Odakyu's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations including charts and tables summarizing key 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.