Taisei Corp
TSE:1801
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Taisei Corp
TSE:1801
|
JP |
|
R
|
Race Oncology Ltd
OTC:RAONF
|
AU |
|
Banca Monte dei Paschi di Siena SpA
LSE:0RK6
|
IT |
|
O
|
Only World Group Holdings Bhd
KLSE:OWG
|
MY |
|
SRP Groupe SA
LSE:0RCC
|
FR |
|
C
|
CJ Freshway Corp
KOSDAQ:051500
|
KR |
|
Soma Textiles & Industries Ltd
BSE:521034
|
IN |
|
C
|
Carlos Casado SA
BCBA:CADO5
|
AR |
|
Arcimoto Inc
OTC:FUVV
|
US |
|
V
|
Veracyte Inc
SWB:12V
|
US |
|
EPack Prefab Technologies Ltd
NSE:EPACKPEB
|
IN |
|
F
|
Fractal Gaming Group AB
F:5HS
|
SE |
|
Hino Motors Ltd
OTC:HINOY
|
JP |
|
Nilorngruppen AB
LSE:0GB5
|
SE |
|
S
|
SIS Ltd
BSE:540673
|
IN |
|
P
|
Providence Resources PLC
LSE:PVR
|
IE |
|
C
|
Canasil Resources Inc
SWB:3CC
|
CA |
|
Hiscox Ltd
LSE:HSX
|
BM |
|
S
|
Santhera Pharmaceuticals Holding AG
SIX:SANN
|
CH |
|
C
|
CNX Resources Corp
F:CGD
|
US |
|
J
|
Johnson Matthey PLC
OTC:JMPLY
|
UK |
|
M
|
Mirasol Resources Ltd
XMUN:M8R
|
CA |
|
E
|
Energenesis Biomedical Co Ltd
TWSE:6657
|
TW |
|
Kanemi Co Ltd
TSE:2669
|
JP |
DCF Value
This DCF valuation model was created by
Alpha Spread
and was last updated on Jul 19, 2026.
Estimated DCF Value of one
1801
stock is
hidden
JPY.
Compared to the current market price of 13 340 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 1801 stock?
Estimated DCF Value of one
1801
stock is
hidden
JPY.
Compared to the current market price of 13 340 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, Taisei Corp'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.
