Daikin Industries Ltd
TSE:6367

Watchlist Manager
Daikin Industries Ltd Logo
Daikin Industries Ltd
TSE:6367
Watchlist
Price: 20 155 JPY -0.96% Market Closed
Market Cap: 5.9T JPY

Intrinsic Value

The intrinsic value of one Daikin Industries Ltd stock under the Base Case scenario is 19 019.51 JPY. Compared to the current market price of 20 155 JPY, Daikin Industries Ltd is Overvalued by 6%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
19 019.51 JPY
Overvaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Daikin Industries Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Daikin Industries Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Daikin Industries Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Daikin Industries Ltd.

Explain Valuation
Compare Daikin Industries Ltd to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Daikin Industries Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Daikin Industries Ltd

Current Assets 2.9T
Cash & Short-Term Investments 775.5B
Receivables 849.7B
Other Current Assets 1.3T
Non-Current Assets 2.3T
Long-Term Investments 167.2B
PP&E 1.3T
Intangibles 610.6B
Other Non-Current Assets 197.1B
Current Liabilities 1.6T
Accounts Payable 375.1B
Short-Term Debt 381.8B
Other Current Liabilities 795.4B
Non-Current Liabilities 770.9B
Long-Term Debt 399.8B
Other Non-Current Liabilities 371.2B
Efficiency

Free Cash Flow Analysis
Daikin Industries Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Daikin Industries Ltd

Revenue
4.7T JPY
Cost of Revenue
-3.1T JPY
Gross Profit
1.6T JPY
Operating Expenses
-1.2T JPY
Operating Income
407.6B JPY
Other Expenses
-124.4B JPY
Net Income
283.2B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Daikin Industries Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
Gross Margin is Increasing
50/100
Profitability
Score

Daikin Industries Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Daikin Industries Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
63/100
Solvency
Score

Daikin Industries Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Daikin Industries Ltd

Wall Street analysts forecast Daikin Industries Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Daikin Industries Ltd is 22 087.61 JPY with a low forecast of 16 160 JPY and a high forecast of 27 090 JPY.

Lowest
Price Target
16 160 JPY
20% Downside
Average
Price Target
22 087.61 JPY
10% Upside
Highest
Price Target
27 090 JPY
34% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Daikin Industries Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Daikin Industries Ltd stock?

The intrinsic value of one Daikin Industries Ltd stock under the Base Case scenario is 19 019.51 JPY.

Is Daikin Industries Ltd stock undervalued or overvalued?

Compared to the current market price of 20 155 JPY, Daikin Industries Ltd is Overvalued by 6%.

Back to Top