Kurita Water Industries Ltd
F:KWI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Kurita Water Industries Ltd
F:KWI
|
JP |
|
Genus PLC
LSE:GNS
|
UK |
|
Pola Orbis Holdings Inc
TSE:4927
|
JP |
|
China Mengniu Dairy Co Ltd
HKEX:2319
|
HK |
|
I
|
Innate Pharma SA
XBER:IDD
|
FR |
|
R
|
Royal Gold Inc
XMUN:RG3
|
US |
|
I
|
Insolation Energy Ltd
BSE:543620
|
IN |
|
Shimizu Corp
OTC:SHMUF
|
JP |
|
S
|
SIMEC Atlantis Energy Ltd
OTC:SMAYF
|
UK |
|
Dish TV India Ltd
OTC:DTTVY
|
IN |
|
T
|
Trend Micro Inc
SWB:TMI
|
JP |
|
A
|
Archos SA
F:AYH
|
FR |
|
S
|
SunocoCorp LLC
NYSE:SUNC
|
US |
|
Auxly Cannabis Group Inc
TSX:XLY
|
CA |
|
Erdene Resource Development Corp
F:E8K
|
CA |
|
Y
|
Yum China Holdings Inc
LSE:0M30
|
CN |
|
C
|
CF Industries Holdings Inc
XBER:C4F
|
US |
|
FIRST BANK (Hamilton)
F:6UT
|
US |
|
N
|
Netflix Inc
SWB:NFC
|
US |
|
I
|
Intron Technology Holdings Ltd
F:B46
|
HK |
|
D
|
Dell Technologies Inc
SWB:12DA
|
US |
|
N
|
NetApp Inc
LSE:0K6F
|
US |
|
KCP Ltd
BSE:590066
|
IN |
|
K
|
Kubota Corp
SWB:KUO1
|
JP |
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 KWI stock?
Estimated DCF Value of one
KWI
stock is
hidden
EUR.
Compared to the current market price of 51 EUR, 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, Kurita Water Industries 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.
