Loading...

Sumitomo Rubber Industries Ltd (TSE:5110)

1 160 JPY +4 JPY ( +0.35% )
Watchlist Manager
Sumitomo Rubber Industries Ltd
TSE:5110
Watchlist

DCF Value

Estimated DCF Value of one TSE:5110 stock is 1 398.96 JPY. Compared to the current market price of 1 160 JPY, the stock is Undervalued by 17% .

Estimated DCF Value of one TSE:5110 stock is 1 398.96 JPY. Compared to the current market price of 1 160 JPY, the stock is Undervalued by 17% .

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
4.31%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
4.31%
Terminal Growth
0%
Growth Period
5 Years

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

5110 DCF Value
Base Case
1 398.96 JPY
Undervaluation 17%
DCF Value
Price
S
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Sumitomo Rubber Industries Ltd Competitors:
DCF Valuation
1899
Xingda International Holdings Ltd
4231
Tigers Polymer Corp
MGDDY
Compagnie Generale des Etablissements Michelin SCA
PLLIF
Pirelli & C SpA
5121
Fujikura Composites Inc
5108
Bridgestone Corp
NKRKY
Nokian Tyres plc
QGH
Multistrada Arah Sarana Tbk PT

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 432B JPY
+ Cash & Equivalents 75.1B JPY
+ Investments 43.4B JPY
Firm Value 550B JPY
- Debt 171B JPY
- Minority Interest 12B JPY
Equity Value 368B JPY
/ Shares Outstanding 263M
5110 DCF Value 1 398.96 JPY
Undervalued by 17%

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 5110 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.