Loading...

Nishikawa Rubber Co Ltd (TSE:5161)

1 211 JPY +1 JPY ( +0.08% )
Watchlist Manager
Nishikawa Rubber Co Ltd
TSE:5161
Watchlist

DCF Value

Estimated DCF Value of one 5161 stock is 2 465.61 JPY. Compared to the current market price of 1 211 JPY, the stock is Undervalued by 51% .

Estimated DCF Value of one TSE:5161 stock is 2 465.61 JPY. Compared to the current market price of 1 211 JPY, the stock is Undervalued by 51% .

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
5.95%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.95%
Terminal Growth
0%
Growth Period
5 Years

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

5161 DCF Value
Base Case
2 465.61 JPY
Undervaluation 51%
DCF Value
Price
N
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Nishikawa Rubber Co Ltd Competitors:
DCF Valuation
XL
XL Fleet Corp
FOXF
Fox Factory Holding Corp
ATNNF
Autoneum Holding AG
7235
Tokyo Radiator Mfg Co Ltd
GMPUF
Gestamp Automocion SA
GUD
GUD Holdings Ltd
6830
Huazhong In Vehicle Holdings Co Ltd
DTCGF
Dometic Group AB (publ)

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 49.3B JPY
Equity Value 49.3B JPY
/ Shares Outstanding 20M
5161 DCF Value 2 465.61 JPY
Undervalued by 51%

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 5161 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.