Loading...

Danto Holdings Corp (TSE:5337)

276 JPY -11 JPY ( -3.83% )
Watchlist Manager
Danto Holdings Corp Logo
Danto Holdings Corp
TSE:5337
Watchlist

DCF Value

Estimated DCF Value of one 5337 stock is 304.48 JPY. Compared to the current market price of 276 JPY, the stock is Undervalued by 9% .

Estimated DCF Value of one TSE:5337 stock is 304.48 JPY. Compared to the current market price of 276 JPY, the stock is Undervalued by 9% .

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
5.31%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.31%
Terminal Growth
0%
Growth Period
5 Years

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

5337 DCF Value
Base Case
304.48 JPY
Undervaluation 9%
DCF Value
Price
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Danto Holdings Corp Competitors:
DCF Valuation
SSD
Simpson Manufacturing Co Inc
0RH9
Nordic Waterproofing Holding AB
7925
Maezawa Kasei Industries Co Ltd
5332
TOTO Ltd
ALLE
Allegion PLC
1723
Nihon Dengi Co Ltd
CARR
Carrier Global Corp
7438
Kondotec Inc

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 2.5B JPY
+ Cash & Equivalents 2.5B JPY
+ Investments 4.6B JPY
Firm Value 9.7B JPY
- Debt 279M JPY
- Minority Interest 359M JPY
Equity Value 9B JPY
/ Shares Outstanding 29.7M
5337 DCF Value 304.48 JPY
Undervalued by 9%

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 5337 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.