Loading...

Sakura Rubber Co Ltd (TSE:5189)

3 255 JPY +115 JPY ( +3.66% )
Watchlist Manager
Sakura Rubber Co Ltd
TSE:5189
Watchlist

DCF Value

Estimated DCF Value of one 5189 stock under the base case scenario is 8 108.43 JPY. Compared to the current market price of 3 255 JPY, the stock is Undervalued by 60%.

Estimated DCF Value of one TSE:5189 stock is 8 108.43 JPY. Compared to the current market price of 3 255 JPY, the stock is Undervalued by 60% .

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
5.2%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.2%
Terminal Growth
0%
Growth Period
5 Years

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

5189 DCF Value
Base Case
8 108.43 JPY
Undervaluation 60%
DCF Value
Price
S
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Sakura Rubber Co Ltd Competitors:
DCF Valuation
FSTR
L B Foster Co
ALX
Alexanderwerk AG
SRBGF
Starrag Group Holding AG
ITT
ITT Inc
GIL
DMG Mori AG
ROR
Rotork PLC
ITW
Illinois Tool Works Inc
7718
Star Micronics Co Ltd

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 7.8B JPY
Equity Value 7.8B JPY
/ Shares Outstanding 968k
5189 DCF Value 8 108.43 JPY
Undervalued by 60%

To view the process of calculating the Present Value of Sakura Rubber Co Ltd' 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 5189 stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

5189 Stock DCF Valuation FAQ

What is the DCF value of one 5189 stock?

Estimated DCF Value of one 5189 stock under the base case scenario is 8 108.43 JPY. Compared to the current market price of 3 255 JPY, the stock is Undervalued by 60%.

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 Sakura Rubber Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (7.8B 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 8 108.43 JPY per one 5189 share.