Editing Toyota Motor Corporation (section)

== Discounted Cash Flow ==
The table below represented he Unlevered Free Cash Flow (FCF) data for Toyota from 2018 to 2027, the company experienced a negative in recent years(2019-2020, 2022). The projected FCF for the years 2023 to 2027 shows a shift to positive value, indicating that Toyota will regain its momentum and return to profitability in the near future.
{| class="wikitable"
|+
!Fiscal Year
!2018
!2019
!2020
!2021
!2022 FY
!2023 FY
!2024 FY
!2025 FY
!2026 FY
!2027 FY
|-
|Unleveled FCF
|193
| -4,386
| -25,953
|14,235
| -647
|11,133
|14,700
|13,713
|13,469
|13,377
|-
|Projection Year
|
|
|
|
|
|1
|2
|3
|4
|5
|-
|Present Value of FCF
|
|
|
|
|
|10,837
|13,949
|12,649
|12,095
|11,693
|}
Toyota Motor Corporation has an enterprise value of 1493,809 units and an equity value of 1,363,532 units with a WACC of 2.73%. The implied share price is 98 units, showing a significant increase compared to the current share price of 17 units, with a remarkable 471.16% change.

{| class="wikitable"
!WACC
|2.73%
|-
!Sum of PV of FCF
|61,204
|-
!Growth rate
|2.00%
|-
!Terminal Value
|1,638,945
|-
!Present Value of Terminal Value
|1,432,605
|-
!Enterpise Value
|1,493,809
|-
!(+) cash
|35,406
|-
!(-) Debt
|165,683
|-
!Equity Value
|1,363,532
|-
!Diluted Shares Outstanding
|13,888
|-
!Implied share price
|98
|-
!Current share price
|17
|-
!% change in share price
|471.16%
|}