|
Nippon Express Holdings, inc. (9147.T) Avaliação do DCF
JP | Industrials | Integrated Freight & Logistics | 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
Nippon Express Holdings,Inc. (9147.T) Bundle
Descubra o verdadeiro potencial da Nippon Express Holdings, Inc. (9147T) com nossa calculadora Premium DCF! Personalize suposições essenciais, explore vários cenários e avalie como os ajustes afetam a avaliação da Nippon Express Holdings, Inc. (9147T) - tudo em um modelo conveniente do Excel.
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 | 2,080,352.0 | 2,079,195.0 | 2,351,036.8 | 2,618,659.0 | 2,239,017.0 | 2,294,457.0 | 2,351,269.7 | 2,409,489.2 | 2,469,150.2 | 2,530,288.5 |
| Revenue Growth, % | 0 | -0.05561559 | 13.07 | 11.38 | -14.5 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
| EBITDA | 120,091.0 | 141,693.0 | 169,054.2 | 306,341.0 | 233,813.0 | 192,363.2 | 197,126.3 | 202,007.3 | 207,009.2 | 212,134.9 |
| EBITDA, % | 5.77 | 6.81 | 7.19 | 11.7 | 10.44 | 8.38 | 8.38 | 8.38 | 8.38 | 8.38 |
| Depreciation | 60,866.0 | 63,592.0 | 77,381.1 | 141,459.0 | 152,555.0 | 98,620.6 | 101,062.5 | 103,564.9 | 106,129.3 | 108,757.1 |
| Depreciation, % | 2.93 | 3.06 | 3.29 | 5.4 | 6.81 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 |
| EBIT | 59,225.0 | 78,101.0 | 91,673.1 | 164,882.0 | 81,258.0 | 93,742.6 | 96,063.7 | 98,442.4 | 100,879.9 | 103,377.8 |
| EBIT, % | 2.85 | 3.76 | 3.9 | 6.3 | 3.63 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 |
| Total Cash | 141,319.0 | 217,774.0 | 193,094.0 | 227.0 | 315,076.0 | 181,541.4 | 186,036.6 | 190,643.0 | 195,363.5 | 200,200.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 463,529.0 | 369,723.0 | 435,365.0 | 63,492.0 | 444,825.0 | 371,118.7 | 380,307.9 | 389,724.7 | 399,374.6 | 409,263.4 |
| Account Receivables, % | 22.28 | 17.78 | 18.52 | 2.42 | 19.87 | 16.17 | 16.17 | 16.17 | 16.17 | 16.17 |
| Inventories | 9,105.0 | 8,296.0 | 13,759.0 | 15,381.0 | 10,680.0 | 11,409.2 | 11,691.7 | 11,981.2 | 12,277.9 | 12,581.9 |
| Inventories, % | 0.43767 | 0.399 | 0.58523 | 0.58736 | 0.477 | 0.49725 | 0.49725 | 0.49725 | 0.49725 | 0.49725 |
| Accounts Payable | 167,886.0 | 181,414.0 | 215,810.0 | 2,195.0 | 180,812.0 | 156,637.8 | 160,516.3 | 164,490.8 | 168,563.8 | 172,737.6 |
| Accounts Payable, % | 8.07 | 8.73 | 9.18 | 0.08382153 | 8.08 | 6.83 | 6.83 | 6.83 | 6.83 | 6.83 |
| Capital Expenditure | -92,124.0 | -127,159.0 | -55,877.0 | -59,334.0 | -67,441.0 | -83,512.1 | -85,579.9 | -87,699.0 | -89,870.5 | -92,095.7 |
| Capital Expenditure, % | -4.43 | -6.12 | -2.38 | -2.27 | -3.01 | -3.64 | -3.64 | -3.64 | -3.64 | -3.64 |
| Tax Rate, % | 39.47 | 39.47 | 39.47 | 39.47 | 39.47 | 39.47 | 39.47 | 39.47 | 39.47 | 39.47 |
| EBITAT | 26,855.8 | 51,659.1 | 62,496.8 | 111,506.0 | 49,186.5 | 57,712.1 | 59,141.1 | 60,605.4 | 62,106.1 | 63,643.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -309,150.2 | 96,235.1 | 47,291.9 | 350,267.0 | -63,714.5 | 121,623.5 | 69,030.4 | 70,739.7 | 72,491.2 | 74,286.2 |
| WACC, % | 3.25 | 3.94 | 4.01 | 3.99 | 3.75 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 368,705.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 74,658 | |||||||||
| Terminal Value | 2,271,041 | |||||||||
| Present Terminal Value | 1,885,829 | |||||||||
| Enterprise Value | 2,254,534 | |||||||||
| Net Debt | 419,307 | |||||||||
| Equity Value | 1,835,227 | |||||||||
| Diluted Shares Outstanding, MM | 89 | |||||||||
| Equity Value Per Share | 20,733.75 |
What You Will Receive
- Comprehensive 9147T Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Nippon Express Holdings, Inc.'s future prospects.
- User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.
Key Features
- Pre-Loaded Data: Nippon Express Holdings, Inc.'s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View Nippon Express Holdings, Inc.'s intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
- Built for Accuracy: A professional tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Nippon Express Holdings, Inc.'s data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Update forecasts and assumptions within the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately view the recalculated results, including Nippon Express Holdings, Inc.’s intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create detailed reports.
Why Opt for This Calculator?
- All-in-One Tool: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Tailorable Inputs: Modify yellow-highlighted cells to explore different scenarios.
- In-Depth Insights: Automatically computes the intrinsic value and Net Present Value for Nippon Express Holdings, Inc. (9147T).
- Data Ready to Use: Comes with historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.
Who Can Benefit from Nippon Express Holdings, Inc. (9147T) Products?
- Investors: Gain confidence in your investment choices with comprehensive analytical tools.
- Financial Analysts: Enhance efficiency with customizable financial models specifically designed for logistics and transportation.
- Consultants: Seamlessly tailor our templates for impactful client presentations and comprehensive reports.
- Logistics Enthusiasts: Expand your knowledge of industry best practices through practical, real-world applications.
- Educators and Students: Utilize these resources as valuable educational aids in logistics and finance curricula.
Contents of the Template
- Preloaded NEX Data: Historical and projected financial information, including revenue, operating income, and capital expenditures.
- DCF and WACC Models: Advanced sheets for assessing intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth rates, tax percentages, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.