Loading...

Nitta Corp (TSE:5186)

2 774 JPY +2 JPY ( +0.73% )
Watchlist Manager
Nitta Corp
TSE:5186
Watchlist

DCF Value

Estimated DCF Value of one TSE:5186 stock is 3 291.54 JPY. Compared to the current market price of 2 774 JPY, the stock is Undervalued by 16% .

Estimated DCF Value of one TSE:5186 stock is 3 291.54 JPY. Compared to the current market price of 2 774 JPY, the stock is Undervalued by 16% .

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
5.16%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.16%
Terminal Growth
0%
Growth Period
5 Years

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

5186 DCF Value
Base Case
3 291.54 JPY
Undervaluation 16%
DCF Value
Price
N
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Nitta Corp Competitors:
DCF Valuation
SCT
Scott Technology Ltd
PFV
Pfeiffer Vacuum Technology AG
HEO
H2O Innovation Inc
AAG
Aumann AG
ATA
ATS Automation Tooling Systems Inc
TKR
Timken Co
HG1
Homag Group AG
6236
NC Holdings Co Ltd

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 20.5B JPY
+ Cash & Equivalents 31.1B JPY
+ Investments 43.4B JPY
Firm Value 95B JPY
- Debt 981M JPY
- Minority Interest 764M JPY
Equity Value 93.2B JPY
/ Shares Outstanding 28.3M
5186 DCF Value 3 291.54 JPY
Undervalued by 16%

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 5186 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.