N

Nichicon Corp
TSE:6996

Watchlist Manager
Nichicon Corp
TSE:6996
Watchlist
Price: 1 165 JPY -1.1% Market Closed
Market Cap: 79.7B JPY

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 8, 2025.

Estimated DCF Value of one 6996 stock is 2 018.09 JPY. Compared to the current market price of 1 165 JPY, the stock is Undervalued by 42%.

DCF Value
Base Case
2 018.09 JPY
Undervaluation 42%
DCF Value
Price
N
Worst Case
Base Case
Best Case
DCF Value: 2 018.09 JPY

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 18.4B JPY. The present value of the terminal value is 91.1B JPY. The total present value equals 109.5B JPY.
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 109.5B JPY
+ Cash & Equivalents 29B JPY
+ Investments 28B JPY
Firm Value 166.5B JPY
- Debt 25.1B JPY
- Minority Interest 3.4B JPY
Equity Value 138.1B JPY
/ Shares Outstanding 68.4m
6996 DCF Value 2 018.09 JPY
Undervalued by 42%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
188.7B 225.5B
Operating Income
7.7B 11.3B
FCFF
3.4B 5.3B

What is the DCF value of one 6996 stock?

Estimated DCF Value of one 6996 stock is 2 018.09 JPY. Compared to the current market price of 1 165 JPY, the stock is Undervalued by 42%.

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 DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Nichicon Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 109.5B JPY.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 2 018.09 JPY per share.

Back to Top
//