Loading...

Maruwa Co Ltd (TSE:5344)

15 560 JPY +65 JPY ( +4.36% )
Watchlist Manager
Maruwa Co Ltd Logo
Maruwa Co Ltd
TSE:5344
Watchlist

DCF Value

Estimated DCF Value of one 5344 stock under the base case scenario is 25 142.02 JPY. Compared to the current market price of 15 560 JPY, the stock is Undervalued by 38%.

Estimated DCF Value of one TSE:5344 stock is 25 142.02 JPY. Compared to the current market price of 15 560 JPY, the stock is Undervalued by 38% .

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
5.39%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.39%
Terminal Growth
0%
Growth Period
5 Years

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

5344 DCF Value
Base Case
25 142.02 JPY
Undervaluation 38%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Maruwa Co Ltd Competitors:
DCF Valuation
6976
Taiyo Yuden Co Ltd
698
Tongda Group Holdings Ltd
VSH
Vishay Intertechnology Inc
894
Man Yue Technology Holdings Ltd
MPAD
Micropac Industries Inc
6770
Alps Alpine Co Ltd
6926
Okaya Electric Industries Co Ltd
6971
Kyocera Corp

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 265B JPY
+ Cash & Equivalents 44.6B JPY
+ Investments 1.2B JPY
Firm Value 311B JPY
- Debt 833M JPY
Equity Value 310B JPY
/ Shares Outstanding 12.3M
5344 DCF Value 25 142.02 JPY
Undervalued by 38%

To view the process of calculating the Present Value of Maruwa 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 5344 stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

5344 Stock DCF Valuation FAQ

What is the DCF value of one 5344 stock?

Estimated DCF Value of one 5344 stock under the base case scenario is 25 142.02 JPY. Compared to the current market price of 15 560 JPY, the stock is Undervalued by 38%.

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 Maruwa Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (265B 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 25 142.02 JPY per one 5344 share.