Kirin Holdings Co Ltd
TSE:2503
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kirin Holdings Co Ltd
TSE:2503
|
JP |
|
P
|
Prudential Financial Inc
SWB:PLL
|
US |
|
C
|
CH Robinson Worldwide Inc
XHAM:CH1A
|
US |
|
P
|
Public Service Enterprise Group Inc
LSE:0KS2
|
US |
|
C
|
China Merchants Bank Co Ltd
XBER:M4B
|
CN |
|
Sirius XM Holdings Inc
NASDAQ:SIRI
|
US |
|
Hartford Financial Services Group Inc
NYSE:HIG
|
US |
|
W
|
WesBanco Inc
F:WEY
|
US |
|
F
|
Firefinch Ltd
F:N9F
|
AU |
|
D
|
Draegerwerk AG & Co KGaA
DUS:DRW8
|
DE |
|
J
|
JOYY Inc
F:0YYA
|
SG |
|
N
|
Naspers Ltd
JSE:NPN
|
ZA |
|
China Yangtze Power Co Ltd
LSE:CYPC
|
CN |
|
M
|
McDonald's Corp
SGO:MCD
|
US |
|
D
|
Danang Housing Development JSC
VN:NDX
|
VN |
|
N
|
Nano One Materials Corp
SWB:LBMB
|
CA |
|
S
|
Southern Copper Corp
XBER:PCU
|
US |
|
Hydrogenpro ASA
OSE:HYPRO
|
NO |
|
T
|
Trillion Energy International Inc
CNSX:TCF
|
CA |
|
America Movil SAB de CV
F:MV91
|
MX |
|
RH
F:RS1
|
US |
|
F
|
Ford Motor Co
XMUN:FMC1
|
US |
|
Okta Inc
LSE:0KB7
|
US |
|
Sumitomo Mitsui Financial Group Inc
TSE:8316
|
JP |
DCF Value
This DCF valuation model was created by
Alpha Spread
and was last updated on May 24, 2026.
Estimated DCF Value of one
2503
stock is
hidden
JPY.
Compared to the current market price of 2 753 JPY, the stock is
hidden
.
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
Switching the operating model will discard any changes made to the current valuation.
DCF Model
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
DCF Capital Structure
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one 2503 stock?
Estimated DCF Value of one
2503
stock is
hidden
JPY.
Compared to the current market price of 2 753 JPY, the stock is
hidden
.
The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.
How was the DCF Value calculated?
1. Present Value Calculation.
Utilizing the DCF operating model, Kirin Holdings Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at
hidden
.
2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of hidden per share.
