Taiyo Holdings Co Ltd
TSE:4626

Watchlist Manager
Taiyo Holdings Co Ltd Logo
Taiyo Holdings Co Ltd
TSE:4626
Watchlist
Price: 4 020 JPY 1.26% Market Closed
Market Cap: 225.3B JPY
Have any thoughts about
Taiyo Holdings Co Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 24, 2024.

Estimated DCF Value of one 4626 stock is 4 282.93 JPY. Compared to the current market price of 4 020 JPY, the stock is Undervalued by 6%.

DCF Value
Base Case
4 282.93 JPY
Undervaluation 6%
DCF Value
Price
Worst Case
Base Case
Best Case
4 282.93
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 4 282.93 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 40B JPY. The present value of the terminal value is 206.3B JPY. The total present value equals 246.3B JPY.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
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 246.3B JPY
+ Cash & Equivalents 53.3B JPY
Firm Value 299.7B JPY
- Debt 59.6B JPY
- Minority Interest 4m JPY
Equity Value 240B JPY
/ Shares Outstanding 56m
4626 DCF Value 4 282.93 JPY
Undervalued by 6%

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
126.4B 154.7B
Operating Income
20.7B 25B
FCFF
8B 10.3B

See Also

Discover More

What is the DCF value of one 4626 stock?

Estimated DCF Value of one 4626 stock is 4 282.93 JPY. Compared to the current market price of 4 020 JPY, the stock is Undervalued by 6%.

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, Taiyo Holdings Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 246.3B 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 4 282.93 JPY per share.

Back to Top
//