Loading...

Yamax Corp (TSE:5285)

598 JPY +23 JPY ( +4% )
Watchlist Manager
Yamax Corp
TSE:5285
Watchlist

DCF Value

Estimated DCF Value of one 5285 stock under the base case scenario is 2 130.99 JPY. Compared to the current market price of 598 JPY, the stock is Undervalued by 72%.

Estimated DCF Value of one TSE:5285 stock is 2 130.99 JPY. Compared to the current market price of 598 JPY, the stock is Undervalued by 72% .

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
4.26%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
4.26%
Terminal Growth
0%
Growth Period
5 Years

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

5285 DCF Value
Base Case
2 130.99 JPY
Undervaluation 72%
DCF Value
Price
Y
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Yamax Corp Competitors:
DCF Valuation
FRTA
Forterra Inc
GCWOF
Grupo Cementos de Chihuahua SAB de CV
UCLQF
UltraTech Cement Ltd
PPCLY
PPC Ltd
RETO
ReTo Eco-Solutions Inc
IAMUY
India Cements Ltd
5233
Taiheiyo Cement Corp
HCMLF
Holcim AG

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 10.2B JPY
Equity Value 10.2B JPY
/ Shares Outstanding 4.8M
5285 DCF Value 2 130.99 JPY
Undervalued by 72%

To view the process of calculating the Present Value of Yamax Corp' 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 5285 stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

5285 Stock DCF Valuation FAQ

What is the DCF value of one 5285 stock?

Estimated DCF Value of one 5285 stock under the base case scenario is 2 130.99 JPY. Compared to the current market price of 598 JPY, the stock is Undervalued by 72%.

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 Yamax Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (10.2B 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 2 130.99 JPY per one 5285 share.