Loading...

Kumiai Chemical Industry Co Ltd (TSE:4996)

983 JPY +12 JPY ( +1.24% )
Watchlist Manager
Kumiai Chemical Industry Co Ltd
TSE:4996
Watchlist

DCF Value

Estimated DCF Value of one 4996 stock is 982.41 JPY. Compared to the current market price of 983 JPY, the stock is Fairly Valued .

Estimated DCF Value of one TSE:4996 stock is 982.41 JPY. Compared to the current market price of 983 JPY, the stock is Fairly Valued .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
4.81%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
4.81%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs such as future revenue, margins, etc. using our DCF Operating Model block.

4996 DCF Value
Base Case
982.41 JPY
Fairly Valued
DCF Value
Price
K
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Kumiai Chemical Industry Co Ltd Competitors:
DCF Valuation
827
Ko Yo Chemical Group Ltd
PHOJY
PhosAgro PAO
NTR
Nutrien Ltd
3983
China BlueChemical Ltd
FMC
FMC Corp
OCINF
OCI NV
UAN
CVR Partners LP
4955
Agro-Kanesho Co Ltd

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 103B JPY
+ Cash & Equivalents 19.2B JPY
+ Investments 18.4B JPY
Firm Value 141B JPY
- Debt 15.2B JPY
- Minority Interest 6B JPY
Equity Value 120B JPY
/ Shares Outstanding 122M
4996 DCF Value 982.41 JPY
Fairly Valued

DCF Operating Model

Discounted Cash Flow Model
DCF Value Calculation

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.

DCF Model Financials
Financials used in the DCF Model

Financials used as inputs to Discounted Cash Flow (DCF) valuation model to calculate the DCF value of one 4996 stock.

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of the dcf value of the stock under various combinations of model inputs, such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Other Stocks