Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
MAW MARUWA Co Ltd
MARUWA Co Ltd banner

MARUWA Co Ltd
LSE:MAW

Watchlist Manager
MARUWA Co Ltd Logo
MARUWA Co Ltd
LSE:MAW
Watchlist
Price: 38 350 JPY 8.95% Market Closed
Market Cap: ¥473.2B
Write Note Create Alert

DCF Value

The DCF Value for MARUWA Co Ltd (MAW) under the Base Case is JPY. Compared with the current market price of 38 350 JPY, the stock appears .

Key assumptions
MAW DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 13.6%
Operating Margin 32.4%30%
Cash Flow Conversion 74%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 7.4%
Exit Multiple 18.2x EV/EBIT
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue MAW Research

Summary
MAW intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAW stock valuation using valuation multiples.
Wall St Estimates
MAW price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other MARUWA Co Ltd listings:
TSE • JPY
5344
 F • EUR
6X5
 OTC • USD
MAWAF