Loading...

Okamoto Industries Inc (TSE:5122)

3 890 JPY +55 JPY ( +1.43% )
Watchlist Manager
Okamoto Industries Inc Logo
Okamoto Industries Inc
TSE:5122
Watchlist

DCF Value

Estimated DCF Value of one 5122 stock under the base case scenario is 6 732.24 JPY. Compared to the current market price of 3 890 JPY, the stock is Undervalued by 42%.

Estimated DCF Value of one TSE:5122 stock is 6 732.24 JPY. Compared to the current market price of 3 890 JPY, the stock is Undervalued by 42% .

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
5.31%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.31%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

5122 DCF Value
Base Case
6 732.24 JPY
Undervaluation 42%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Okamoto Industries Inc Competitors:
DCF Valuation
4956
Konishi Co Ltd
5018
Moresco Corp
7995
Valqua Ltd
XQN
Core Molding Technologies Inc
0ROS
Plastiques du Val de Loire SA
HWKN
Hawkins Inc
1DK
Global Bioenergies SA
4215
CI Takiron Corp

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 126B JPY
Equity Value 126B JPY
/ Shares Outstanding 18.7M
5122 DCF Value 6 732.24 JPY
Undervalued by 42%

To view the process of calculating the Present Value of Okamoto Industries Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of 5122 stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

5122 Stock DCF Valuation FAQ

What is the DCF value of one 5122 stock?

Estimated DCF Value of one 5122 stock under the base case scenario is 6 732.24 JPY. Compared to the current market price of 3 890 JPY, the stock is Undervalued by 42%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Okamoto Industries Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (126B JPY).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 6 732.24 JPY per one 5122 share.