Nomura Real Estate Master Fund, Inc. (3462.T) DCF Valuation |
Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
Predeterminadas Para Un Uso Rápido Y Eficiente
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Nomura Real Estate Master Fund, Inc. (3462.T) Bundle
Streamline your analysis and improve precision with our (3462T) DCF Calculator! Utilizing real Nomura Real Estate Master Fund, Inc. data and customizable assumptions, this tool empowers you to forecast, analyze, and value Nomura Real Estate Master Fund, Inc. like a seasoned investor.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75,583.9 | 76,543.4 | 83,631.6 | 84,457.0 | 86,827.8 | 89,937.1 | 93,157.7 | 96,493.7 | 99,949.1 | 103,528.3 |
| Revenue Growth, % | 0 | 1.27 | 9.26 | 0.9869 | 2.81 | 3.58 | 3.58 | 3.58 | 3.58 | 3.58 |
| EBITDA | 46,427.3 | 46,771.3 | 51,744.7 | 51,895.0 | 52,923.6 | 55,185.3 | 57,161.5 | 59,208.4 | 61,328.6 | 63,524.8 |
| EBITDA, % | 61.42 | 61.1 | 61.87 | 61.45 | 60.95 | 61.36 | 61.36 | 61.36 | 61.36 | 61.36 |
| Depreciation | 16,315.0 | 16,593.6 | 16,699.2 | 16,782.6 | 16,834.5 | 18,435.5 | 19,095.7 | 19,779.5 | 20,487.8 | 21,221.5 |
| Depreciation, % | 21.59 | 21.68 | 19.97 | 19.87 | 19.39 | 20.5 | 20.5 | 20.5 | 20.5 | 20.5 |
| EBIT | 30,112.3 | 30,177.7 | 35,045.4 | 35,112.5 | 36,089.1 | 36,749.8 | 38,065.8 | 39,428.9 | 40,840.8 | 42,303.4 |
| EBIT, % | 39.84 | 39.43 | 41.9 | 41.57 | 41.56 | 40.86 | 40.86 | 40.86 | 40.86 | 40.86 |
| Total Cash | 63,111.5 | 44,892.0 | 51,034.8 | 32,468.7 | 37,628.5 | 51,255.5 | 53,091.0 | 54,992.2 | 56,961.4 | 59,001.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 722.3 | 758.7 | 781.2 | 946.0 | 1,226.8 | 973.8 | 1,008.7 | 1,044.8 | 1,082.2 | 1,121.0 |
| Account Receivables, % | 0.95565 | 0.99116 | 0.93412 | 1.12 | 1.41 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
| Inventories | 13,692.3 | .0 | .0 | .0 | .0 | 3,258.5 | 3,375.2 | 3,496.0 | 3,621.2 | 3,750.9 |
| Inventories, % | 18.12 | 0 | 0 | 0 | 0 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 |
| Accounts Payable | 2,588.0 | 2,676.1 | 3,113.2 | 2,837.1 | 2,952.2 | 3,130.2 | 3,242.3 | 3,358.4 | 3,478.6 | 3,603.2 |
| Accounts Payable, % | 3.42 | 3.5 | 3.72 | 3.36 | 3.4 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 |
| Capital Expenditure | -23,980.2 | -38,235.4 | -31,757.6 | -40,075.2 | -38,878.6 | -38,111.6 | -39,476.4 | -40,890.0 | -42,354.3 | -43,871.0 |
| Capital Expenditure, % | -31.73 | -49.95 | -37.97 | -47.45 | -44.78 | -42.38 | -42.38 | -42.38 | -42.38 | -42.38 |
| Tax Rate, % | 0.0037705 | 0.0037705 | 0.0037705 | 0.0037705 | 0.0037705 | 0.0037705 | 0.0037705 | 0.0037705 | 0.0037705 | 0.0037705 |
| EBITAT | 30,109.7 | 30,172.1 | 35,042.5 | 35,111.1 | 36,087.8 | 36,746.6 | 38,062.5 | 39,425.5 | 40,837.3 | 42,299.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 10,617.9 | 22,274.3 | 20,398.7 | 11,377.6 | 13,878.0 | 14,242.9 | 17,642.3 | 18,274.0 | 18,928.4 | 19,606.2 |
| WACC, % | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 | 4.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 77,928.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 20,194 | |||||||||
| Terminal Value | 1,591,231 | |||||||||
| Present Terminal Value | 1,291,086 | |||||||||
| Enterprise Value | 1,369,014 | |||||||||
| Net Debt | 484,598 | |||||||||
| Equity Value | 884,416 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | 190,156.08 |
Benefits of Using Our Tool
- Flexible Input Parameters: Adjust key variables (growth %, margins, WACC) effortlessly to explore various scenarios.
- Comprehensive Data: Access pre-filled financial information for Nomura Real Estate Master Fund, Inc. (3462T) to streamline your analysis.
- Automated DCF Calculations: The model computes Net Present Value (NPV) and intrinsic value automatically.
- Professional and Adaptable Design: A refined Excel model designed to suit your valuation requirements.
- Tailored for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and increasing efficiency.
Core Attributes
- Authentic Financial Data: Gain access to precise pre-loaded historical figures and future estimates for Nomura Real Estate Master Fund, Inc. (3462T).
- Personalized Forecast Inputs: Modify highlighted fields such as WACC, growth rates, and profit margins in the editable sections.
- Real-Time Calculations: Enjoy automatic adjustments to DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Visualize your valuation outcomes with straightforward charts and summaries.
- Suitable for All Levels: Designed with a clear, intuitive layout for investors, CFOs, and consultants alike.
Our Process
- 1. Access the Template: Download and open the Excel file containing Nomura Real Estate Master Fund, Inc.'s (3462T) preloaded financial data.
- 2. Adjust Key Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Instant Results: The DCF model will automatically calculate the intrinsic value and NPV for you.
- 4. Explore Different Scenarios: Analyze various forecasts to evaluate potential valuation results.
- 5. Make Informed Decisions: Present professional valuation insights from Nomura Real Estate Master Fund, Inc. (3462T) to support your investment strategies.
Why Choose This Calculator for Nomura Real Estate Master Fund, Inc. (3462T)?
- User-Friendly Design: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to fit your specific analysis.
- Real-Time Updates: Observe immediate changes in Nomura's valuation as you modify inputs.
- Pre-Configured Data: Comes with Nomura's actual financial information for swift evaluations.
- Relied Upon by Experts: Endorsed by investors and analysts to support informed decision-making.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions regarding investments in Nomura Real Estate Master Fund, Inc. (3462T).
- Financial Analysts: Enhance valuation methodologies with comprehensive financial models tailored for Nomura Real Estate Master Fund, Inc. (3462T).
- Consultants: Provide clients with accurate and timely valuation analyses for Nomura Real Estate Master Fund, Inc. (3462T).
- Business Owners: Learn from the valuation strategies of large entities like Nomura Real Estate Master Fund, Inc. (3462T) to refine your own business approach.
- Finance Students: Explore real-world valuation techniques and case studies centered around Nomura Real Estate Master Fund, Inc. (3462T).
What the Template Contains
- Pre-Filled DCF Model: Nomura Real Estate Master Fund, Inc. (3462T) financial data preloaded for immediate use.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Nomura Real Estate’s profitability, leverage, and operational efficiency.
- Editable Inputs: Adjust assumptions like growth, margins, and CAPEX to tailor your scenarios.
- Financial Statements: Annual and quarterly reports to facilitate thorough analysis.
- 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.