First Time Loading...

Temairazu Inc

Watchlist Manager
Temairazu Inc Logo
Temairazu Inc
Price: 2 611 JPY -6.32% Market Closed
Updated: Sep 26, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Sep 26, 2023.

Estimated DCF Value of one 2477 stock is 4 535.65 JPY. Compared to the current market price of 2 611 JPY, the stock is Undervalued by 42%.

DCF Value
Base Case
4 535.65 JPY
Undervaluation 42%
DCF Value
Worst Case
Base Case
Best Case
4 535.65
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 4 535.65 JPY
Temairazu Inc Competitors:
DCF Valuation
Locondo Inc
Fiverr International Ltd
Stitch Fix Inc
Ten Lifestyle Group PLC
Cettire Ltd
Nelly Group AB (publ)
Deliveroo PLC

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Sep 26, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Temairazu Inc.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 23.6B JPY
+ Cash & Equivalents 5.8B JPY
Firm Value 29.4B JPY
Equity Value 29.4B JPY
/ Shares Outstanding 6.5m
2477 DCF Value 4 535.65 JPY
Undervalued by 42%

To view the process of calculating the Present Value of Temairazu Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

2B 2.6B
Operating Income
1.4B 1.5B
1B 1.1B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Other Stocks
What is the DCF value of one 2477 stock?

Estimated DCF Value of one 2477 stock is 4 535.65 JPY. Compared to the current market price of 2 611 JPY, the stock is Undervalued by 42%.

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. Using the DCF Operating Model we project Temairazu Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (23.6B JPY).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 4 535.65 JPY per one 2477 share.