Loading...
N

NIFTY Lifestyle Co Ltd
TSE:4262

Watchlist Manager
NIFTY Lifestyle Co Ltd
TSE:4262
Watchlist
Price: 817 JPY +0.12% Market Closed
Updated: Mar 30, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 30, 2023.

Estimated DCF Value of one 4262 stock is 1 766.5 JPY. Compared to the current market price of 817 JPY, the stock is Undervalued by 54%.

DCF Value
Base Case
1 766.5 JPY
Undervaluation 54%
DCF Value
Price
N
Worst Case
Base Case
Best Case
1 766.5
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 1 766.5 JPY
NIFTY Lifestyle Co Ltd Competitors:
DCF Valuation
3963
Synchro Food Co Ltd
3901
MarkLines Co Ltd
READ
Readly International AB (publ)
BETCO
Better Collective A/S
4800
Oricon Inc
MFON
Mobivity Holdings Corp
META
Meta Platforms Inc
SY
So-Young International Inc

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 Mar 30, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for NIFTY Lifestyle Co Ltd.
Model Settings
Discount Rate
5.28%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
5.28%
Terminal Growth
0%
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 11B JPY
Equity Value 11B JPY
/ Shares Outstanding 6.3M
4262 DCF Value 1 766.5 JPY
Undervalued by 54%

To view the process of calculating the Present Value of NIFTY Lifestyle 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

Revenue
2.7B 3.8B
Net Income
582M 624M
FCFE
487M 592M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 4262 stock?

Estimated DCF Value of one 4262 stock is 1 766.5 JPY. Compared to the current market price of 817 JPY, the stock is Undervalued by 54%.

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 NIFTY Lifestyle Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (11B 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 1 766.5 JPY per one 4262 share.