image
Sony Group Corporation SONY
Technology - Consumer Electronics - NYSE - JP
Watchlist
$ 24.75
-4.37 %
$ 149 B
Market Cap
19.04
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 1 373 213.0
CAPEX (623 946.0)
Maintenance CAPEX (436 762.2)
Cash Flow For Owners 936 450.8 958 685.1 981 447.4 1 004 750.1 1 028 606.1 1 053 028.5 1 078 030.8 1 103 626.7 1 129 830.3 1 156 656.1 22 212 435.7
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%