Loading...

Sekonic Corp (TSE:7758)

999 999.9999 JPY
Watchlist Manager
Sekonic Corp
TSE:7758
Watchlist

DCF Value

Estimated DCF Value of one 7758 stock under the base case scenario is 1 587 225.4077 JPY. Compared to the current market price of 999 999.9999 JPY, the stock is Undervalued by 37%.

Estimated DCF Value of one TSE:7758 stock is 1 587 225.4077 JPY. Compared to the current market price of 999 999.9999 JPY, the stock is Undervalued by 37% .

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
5.68%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
5.68%
Terminal Growth
0%
Growth Period
5 Years

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

7758 DCF Value
Base Case
1 587 225.4077 JPY
Undervaluation 37%
DCF Value
Price
S
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Sekonic Corp Competitors:
DCF Valuation
7752
Ricoh Co Ltd
BRQS
Borqs Technologies Inc
6588
Toshiba Tec Corp
6916
I-O Data Device Inc
7999
Mutoh Holdings Co Ltd
2369
Coolpad Group Ltd
TDVXF
Tobii Dynavox AB
STX
Seagate Technology Holdings PLC

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 6.7B JPY
+ Cash & Equivalents 1.6B JPY
+ Investments 719M JPY
Firm Value 9.1B JPY
- Debt 59M JPY
- Minority Interest 17M JPY
Equity Value 9B JPY
/ Shares Outstanding 5.7k
7758 DCF Value 1 587 225.4077 JPY
Undervalued by 37%

To view the process of calculating the Present Value of Sekonic Corp' 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 7758 stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

7758 Stock DCF Valuation FAQ

What is the DCF value of one 7758 stock?

Estimated DCF Value of one 7758 stock under the base case scenario is 1 587 225.4077 JPY. Compared to the current market price of 999 999.9999 JPY, the stock is Undervalued by 37%.

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 Sekonic Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (6.7B 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 1 587 225.4077 JPY per one 7758 share.