Loading...

Nichireki Co Ltd (TSE:5011)

1 226 JPY +1 JPY ( +0.82% )
Watchlist Manager
Nichireki Co Ltd
TSE:5011
Watchlist

DCF Value

Estimated DCF Value of one TSE:5011 stock is 4 919.95 JPY. Compared to the current market price of 1 226 JPY, the stock is Undervalued by 75% .

Estimated DCF Value of one TSE:5011 stock is 4 919.95 JPY. Compared to the current market price of 1 226 JPY, the stock is Undervalued by 75% .

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
4.32%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
4.32%
Terminal Growth
0%
Growth Period
5 Years

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

5011 DCF Value
Base Case
4 919.95 JPY
Undervaluation 75%
DCF Value
Price
N
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Nichireki Co Ltd Competitors:
DCF Valuation
1965
Techno Ryowa Ltd
1757
Affluent Foundation Holdings Ltd
896
Hanison Construction Holdings Ltd
1914
Japan Foundation Engineering Co Ltd
SNC
SNC-Lavalin Group Inc
3996
China Energy Engineering Corp Ltd
1812
Kajima Corp
2195
Unity Enterprise Holdings Ltd

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 149B JPY
Equity Value 149B JPY
/ Shares Outstanding 30.3M
5011 DCF Value 4 919.95 JPY
Undervalued by 75%

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 5011 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.