Atom Livin Tech Co Ltd (TSE:3426)

1 448 JPY
Watchlist Manager
Atom Livin Tech Co Ltd

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 7, 2022.

Estimated DCF Value of one 3426 stock is 1 702.46 JPY. Compared to the current market price of 1 448 JPY, the stock is Undervalued by 15%.

DCF Value
Base Case
1 702.46 JPY
Undervaluation 15%
DCF Value
Worst Case
Base Case
Best Case
1 702.46
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 1 702.46 JPY
Atom Livin Tech Co Ltd Competitors:
DCF Valuation
A O Smith Corp
Kimura Kohki Co Ltd
Westag AG
Nippon Hume Corp
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
Zbom Home Collection Co Ltd
Lingda Group Co Ltd
Fletcher Building Ltd

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 Oct 7, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Atom Livin Tech Co Ltd.
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 for better experience.

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 6.8B JPY
Equity Value 6.8B JPY
/ Shares Outstanding 4M
3426 DCF Value 1 702.46 JPY
Undervalued by 15%

To view the process of calculating the Present Value of Atom Livin Tech Co Ltd' 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

10.4B 11B
Net Income
459M 521M
303M 356M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 3426 stock?

Estimated DCF Value of one 3426 stock is 1 702.46 JPY. Compared to the current market price of 1 448 JPY, the stock is Undervalued by 15%.

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 Atom Livin Tech Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (6.8B 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 1 702.46 JPY per one 3426 share.