Loading...

Nippon Seiro Co Ltd (TSE:5010)

169 JPY +2 JPY ( +1.2% )
Watchlist Manager
Nippon Seiro Co Ltd
TSE:5010
Watchlist

DCF Value

Estimated DCF Value of one TSE:5010 stock is 811.38 JPY. Compared to the current market price of 169 JPY, the stock is Undervalued by 79% .

Estimated DCF Value of one TSE:5010 stock is 811.38 JPY. Compared to the current market price of 169 JPY, the stock is Undervalued by 79% .

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
5.18%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.18%
Terminal Growth
0%
Growth Period
5 Years

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

5010 DCF Value
Base Case
811.38 JPY
Undervaluation 79%
DCF Value
Price
N
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Nippon Seiro Co Ltd Competitors:
DCF Valuation
VBK
Verbio Vereinigte Bioenergie AG
NTOIF
Neste Oyj
GIII
ReGen III Corp
979
Green Energy Group Ltd
REGI
Renewable Energy Group Inc
NZR
New Zealand Refining Company Ltd
GPRE
Green Plains Inc
PSX
Phillips 66

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 31.6B JPY
+ Cash & Equivalents 1.6B JPY
Firm Value 33.2B JPY
- Debt 17.2B JPY
Equity Value 16B JPY
/ Shares Outstanding 19.7M
5010 DCF Value 811.38 JPY
Undervalued by 79%

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 5010 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

FAQ

What is DCF valuation?

Discounted Cash Flow (DCF) valuation is a method of estimating the current value of a company based on projected future cash flows adjusted for the time value of money.

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.

Read more
How is DCF value calculated?

Alpha Spread forecasts a company's future cash flow and estimates the appropriate discount rate to calculate the DCF value of a stock.

We incorporate all publicly available and unbiased company data into our DCF models.

Read more
What are valuation scenarios?

A stock has no absolute intrinsic value because the future is not predetermined.

We build several DCF models for different scenarios of the company's future so you can see a complete picture of the investment risks and opportunities.