J Escom Holdings Inc(3779)的10Y DCF Revenue Exit

股票价格

163.00 JPY

公允价值

189.52 JPY

0.0%

Revenue 10y CAGR

10y Avg EBITDA Margin

Unlevered FCF 10y CAGR

10-Year DCF Model: Revenue Exit

股票价格

163.00 JPY

公允价值

189.52 JPY

看涨

14.2%

Revenue and EBITDA

CapEx

Working Capital

D&A

Tax Rate

Discount Rate

Terminal Value


Select Revenue and EBITDA Forecast

(JPY in millions)		Input Projections
Fiscal Years Ending	Mar-24	Mar-25	Mar-26	Mar-27	Mar-28	Mar-29	Mar-30	Mar-31	Mar-32	Mar-33	Mar-34

Revenue	1,587	1,587	1,587	1,587	1,587	1,587	1,587	1,587	1,587	1,587	1,587
% Growth	-1.9%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

EBITDA	-217	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
% of Revenue	-13.7%	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA

支持的计算方式

Calculation of Free Cash Flow

Discounting Periods

Discounting Factors

Calculation of Enterprise Value

Equity Waterfall

Historical Financials

Current Trading Multiples


Calculation of Free Cash Flow

Projected Unlevered Cash Flow
		Mar-25	Mar-26	Mar-27	Mar-28	Mar-29	Mar-30	Mar-31	Mar-32	Mar-33	Mar-34

EBITDA		NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
Other Income / (Exp)		#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!
D&A		(31)	(31)	(31)	(31)	(31)	(31)	(31)	(31)	(31)	(31)

EBIT		#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!
Pro forma Taxes		#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!
NOPAT	(189)	0	0	0	0	0	0	0	0	0	0

Capital Expenditures	(41)	(21)	(22)	(28)	(28)	(28)	(28)	(28)	(28)	(28)	(28)
NWC Investment	(12)	0	0	0	0	0	0	0	0	0	0
(+) D&A	39	31	31	31	31	31	31	31	31	31	31

Free Cash Flow	(204)	9	9	3	3	3	3	3	3	3	3
% Growth			-5%	-70%	0%	0%	0%	0%	0%	0%	0%

加载出错