Nomura Holdings, Inc. (NMR) DCF Valuation

Nomura Holdings, Inc. (NMR) DCF Valuation

JP | Financial Services | Financial - Capital Markets | NYSE
Nomura Holdings, Inc. (NMR) DCF Valuation
  • ✓ 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

Nomura Holdings, Inc. (NMR) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insights into your Nomura Holdings, Inc. (NMR) valuation analysis with our state-of-the-art DCF Calculator! Featuring built-in real (NMR) data, this Excel template enables you to adjust forecasts and assumptions for an accurate calculation of Nomura Holdings, Inc.'s intrinsic value.


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 6,802.5 7,887.2 7,252.2 7,295.5 9,904.5 11,000.3 12,217.3 13,568.9 15,070.1 16,737.3
Revenue Growth, % 0 15.95 -8.05 0.59665 35.76 11.06 11.06 11.06 11.06 11.06
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 10,806.3 8,792.1 8,670.4 14,820.3 389.0 8,886.6 9,869.8 10,961.7 12,174.4 13,521.3
Depreciation, % 158.86 111.47 119.56 203.14 3.93 80.79 80.79 80.79 80.79 80.79
EBIT -10,806.3 -8,792.1 -8,670.4 -14,820.3 -389.0 -8,886.6 -9,869.8 -10,961.7 -12,174.4 -13,521.3
EBIT, % -158.86 -111.47 -119.56 -203.14 -3.93 -80.79 -80.79 -80.79 -80.79 -80.79
Total Cash 24,570.7 26,408.2 23,061.8 28,668.8 26,881.4 11,000.3 12,217.3 13,568.9 15,070.1 16,737.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14,389.9 7,915.0 10,865.4 7,603.9 10,675.0
Account Receivables, % 211.54 100.35 149.82 104.23 107.78
Inventories 54,647.1 50,306.4 54,780.8 59,838.9 .0 8,800.2 9,773.8 10,855.1 12,056.1 13,389.9
Inventories, % 803.34 637.82 755.37 820.22 0 80 80 80 80 80
Accounts Payable 9,304.9 9,224.5 9,657.0 8,623.3 8,311.8 10,646.5 11,824.4 13,132.5 14,585.4 16,199.0
Accounts Payable, % 136.79 116.95 133.16 118.2 83.92 96.78 96.78 96.78 96.78 96.78
Capital Expenditure -1,311.0 -760.1 -705.9 -1,085.3 -924.4 -1,382.8 -1,535.8 -1,705.7 -1,894.4 -2,104.0
Capital Expenditure, % -19.27 -9.64 -9.73 -14.88 -9.33 -12.57 -12.57 -12.57 -12.57 -12.57
Tax Rate, % 39.43 39.43 39.43 39.43 39.43 39.43 39.43 39.43 39.43 39.43
EBITAT -9,445.5 -5,836.1 -5,470.9 -9,199.7 -235.6 -6,034.5 -6,702.1 -7,443.6 -8,267.1 -9,181.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -59,682.2 12,931.1 -4,498.7 1,705.0 55,685.3 -5,321.5 619.2 687.7 763.7 848.2
WACC, % 14.6 11.39 10.89 10.73 10.5 11.62 11.62 11.62 11.62 11.62
PV UFCF
SUM PV UFCF -2,794.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 865
Terminal Value 8,993
Present Terminal Value 5,190
Enterprise Value 2,396
Net Debt 56,655
Equity Value -54,260
Diluted Shares Outstanding, MM 3,145
Equity Value Per Share -17.26

What You Will Get

  • Real NMR Financial Data: Pre-filled with Nomura Holdings’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Nomura Holdings’ intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Pre-Loaded Data: Nomura Holdings, Inc.’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Observe Nomura’s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
  • Built for Accuracy: A professional tool tailored for analysts, investors, and finance experts.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based NMR DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
  3. Instant Calculations: The model automatically recalculates Nomura’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Nomura Holdings, Inc. (NMR)?

  • Accurate Data: Up-to-date Nomura financials provide trustworthy valuation results.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate layout and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios involving Nomura Holdings, Inc. (NMR).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Equip clients with precise valuation insights regarding Nomura Holdings, Inc. (NMR).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Finance Enthusiasts: Gain insights into how financial institutions like Nomura Holdings, Inc. (NMR) are valued in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for Nomura Holdings, Inc. (NMR).
  • Real-World Data: Nomura’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for deeper insights into Nomura's performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.