Loading...

Noritake Co Ltd (TSE:5331)

4 140 JPY +35 JPY ( +0.85% )
Watchlist Manager
Noritake Co Ltd Logo
Noritake Co Ltd
TSE:5331
Watchlist

DCF Value

Estimated DCF Value of one TSE:5331 stock is 9 280.65 JPY. Compared to the current market price of 4 140 JPY, the stock is Undervalued by 55% .

Estimated DCF Value of one TSE:5331 stock is 9 280.65 JPY. Compared to the current market price of 4 140 JPY, the stock is Undervalued by 55% .

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
4.72%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
4.72%
Terminal Growth
0%
Growth Period
5 Years

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

5331 DCF Value
Base Case
9 280.65 JPY
Undervaluation 55%
DCF Value
Price
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Noritake Co Ltd Competitors:
DCF Valuation
WBT
Welbilt Inc
TAYD
Taylor Devices Inc
KAI
Kadant Inc
XYL
Xylem Inc
6145
Nittoku Co Ltd
AVG
Avingtrans PLC
AAG
Aumann AG
7726
Kuroda Precision Industries Ltd

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 89.9B JPY
+ Cash & Equivalents 13.7B JPY
+ Investments 39.1B JPY
Firm Value 143B JPY
- Debt 8.1B JPY
- Minority Interest 667M JPY
Equity Value 134B JPY
/ Shares Outstanding 14.4M
5331 DCF Value 9 280.65 JPY
Undervalued by 55%

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 5331 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.