Mitsubishi UFJ Financial Group, Inc. (MUFG) DCF Valuation

Mitsubishi UFJ Financial Group, Inc. (MUFG) 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

Mitsubishi UFJ Financial Group, Inc. (MUFG) Bundle

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

TOTAL:

Evaluate Mitsubishi UFJ Financial Group, Inc.'s (MUFG) financial outlook with expertise! This (MUFG) DCF Calculator comes with pre-loaded financials and offers full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 31,811.6 29,357.6 29,810.9 38,392.3 37,267.5 39,101.7 41,026.1 43,045.2 45,163.7 47,386.5
Revenue Growth, % 0 -7.71 1.54 28.79 -2.93 4.92 4.92 4.92 4.92 4.92
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 6,634.0 2,252.9 2,302.4 2,121.0 2,296.8 3,749.0 3,933.5 4,127.1 4,330.2 4,543.3
Depreciation, % 20.85 7.67 7.72 5.52 6.16 9.59 9.59 9.59 9.59 9.59
EBIT -6,634.0 -2,252.9 -2,302.4 -2,121.0 -2,296.8 -3,749.0 -3,933.5 -4,127.1 -4,330.2 -4,543.3
EBIT, % -20.85 -7.67 -7.72 -5.52 -6.16 -9.59 -9.59 -9.59 -9.59 -9.59
Total Cash 638,470.3 951,363.5 702,046.0 720,217.6 696,416.9 39,101.7 41,026.1 43,045.2 45,163.7 47,386.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17,193.5 11,551.7 .0 .0 .0
Account Receivables, % 54.05 39.35 0 0 0
Inventories -908,543.0 -1,000,631.7 .0 .0 .0 -15,640.7 -16,410.4 -17,218.1 -18,065.5 -18,954.6
Inventories, % -2856.01 -3408.42 0 0 0 -40 -40 -40 -40 -40
Accounts Payable 15,953.5 16,445.6 .0 .0 .0 8,302.7 8,711.3 9,140.1 9,589.9 10,061.9
Accounts Payable, % 50.15 56.02 0 0 0 21.23 21.23 21.23 21.23 21.23
Capital Expenditure -2,827.0 -2,515.0 -2,433.9 -2,545.6 -2,933.4 -3,137.5 -3,291.9 -3,453.9 -3,623.9 -3,802.3
Capital Expenditure, % -8.89 -8.57 -8.16 -6.63 -7.87 -8.02 -8.02 -8.02 -8.02 -8.02
Tax Rate, % 27.28 27.28 27.28 27.28 27.28 27.28 27.28 27.28 27.28 27.28
EBITAT -4,224.2 -1,680.0 -1,747.6 -1,508.4 -1,670.2 -2,684.1 -2,816.2 -2,954.8 -3,100.3 -3,252.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 906,885.8 96,280.6 -1,007,404.7 -1,933.0 -2,306.8 14,566.9 -1,355.7 -1,422.4 -1,492.4 -1,565.9
WACC, % 9.87 11.01 11.15 10.65 10.82 10.7 10.7 10.7 10.7 10.7
PV UFCF
SUM PV UFCF 9,068.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,597
Terminal Value -18,358
Present Terminal Value -11,043
Enterprise Value -1,975
Net Debt -533,229
Equity Value 531,255
Diluted Shares Outstanding, MM 11,981
Equity Value Per Share 44.34

What You Will Get

  • Real MUFG Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate multiple scenarios to assess MUFG’s future performance.
  • User-Friendly Design: Created for industry professionals while remaining approachable for newcomers.

Key Features

  • Authentic MUFG Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts.
  • Adjustable Forecast Parameters: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Interactive Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow assessments.
  • Insightful Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
  • Suitable for All Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based MUFG DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Mitsubishi UFJ Financial Group’s intrinsic value.
  4. Test Scenarios: Experiment with different 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 Mitsubishi UFJ Financial Group, Inc. (MUFG)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for MUFG.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes MUFG’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors working with MUFG.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and accurate valuation models for MUFG's stock analysis.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions at MUFG.
  • Financial Consultants and Advisors: Deliver precise valuation insights for clients interested in MUFG (MUFG).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling related to MUFG.
  • Finance Enthusiasts: Gain insights into how financial institutions like MUFG are valued in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Mitsubishi UFJ Financial Group, Inc. (MUFG) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Mitsubishi UFJ Financial Group, Inc. (MUFG).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.