Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
Yushiro Inc TSE:5013
Y

Yushiro Inc
TSE:5013

Watchlist Manager
Yushiro Inc
TSE:5013
Watchlist
Price: 2 853 JPY 2.15% Market Closed
Market Cap: ¥39.7B
Write Note Create Alert

DCF Value

The DCF Value for Yushiro Inc (5013) under the Base Case is JPY. Compared with the current market price of 2 853 JPY, the stock appears .

Key assumptions
Yushiro Inc DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 6.4%
Net Margin 5.3%5.7%
Cash Flow Conversion 54%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 7.3%
Exit Multiple 9.8x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue Research

Summary
intrinsic value, competitors valuation, and company profile.
DCF Valuation
stock valuation using Discount Cash Flow valuation method.
Relative Valuation
stock valuation using valuation multiples.
Wall St Estimates
price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate