Loading...

Fujimi Inc (TSE:5384)

5 640 JPY +4 JPY ( +0.71% )
Watchlist Manager
Fujimi Inc
TSE:5384
Watchlist

DCF Value

Estimated DCF Value of one TSE:5384 stock is 8 650.75 JPY. Compared to the current market price of 5 640 JPY, the stock is Undervalued by 35% .

Estimated DCF Value of one TSE:5384 stock is 8 650.75 JPY. Compared to the current market price of 5 640 JPY, the stock is Undervalued by 35% .

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
5.32%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.32%
Terminal Growth
0%
Growth Period
5 Years

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

5384 DCF Value
Base Case
8 650.75 JPY
Undervaluation 35%
DCF Value
Price
F
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Fujimi Inc Competitors:
DCF Valuation
NANO
Nano One Materials Corp
ANO
Advance ZincTek Ltd
4973
Japan Pure Chemical Co Ltd
4409
Toho Chemical Industry Co Ltd
HEIQ
Heiq PLC
4971
MEC Co Ltd
ALB
Albemarle Corp
CRDA
Croda International PLC

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 178B JPY
+ Cash & Equivalents 28.8B JPY
+ Investments 6.7B JPY
Firm Value 214B JPY
Equity Value 214B JPY
/ Shares Outstanding 24.7M
5384 DCF Value 8 650.75 JPY
Undervalued by 35%

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 5384 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.