2217.T
Morozoff Ltd
Price:  
1,588 
JPY
Volume:  
47,900
Japan | Food Products

2217.T DCF Valuation - Growth Exit 5Y

2.2 %
Upside

What is the DCF valuation of 2217.T?

The Discounted Cash Flow (DCF) valuation of Morozoff Ltd (2217.T) is 1,623.59 JPY. With the latest stock price at 1,588.00 JPY, the upside of Morozoff Ltd based on DCF is 2.2%.

Is 2217.T a buy or a sell?

Based on the latest price of 1,588.00 JPY and our DCF valuation, Morozoff Ltd (2217.T) is a buy. Buying 2217.T stocks now will result in a potential gain of 2.2%.

Range Selected
WACC / Discount Rate4.5% - 6.8%5.6%
Long-term Growth Rate 2.5% - 4.2%3.4%
Fair Price1,084.21 - 10,927.451,623.59
Upside-31.7% - 588.1%2.2%
1,588.00 JPY
Stock Price
1,623.59 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

2217.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
01-202501-202601-202701-202801-202901-2030
Revenue36,01836,66937,28838,86539,64342,016
% Growth
3%2%2%4%2%6%
Cost of goods sold(17,726)(18,047)(18,351)(19,127)(19,510)(20,678)
% of Revenue49%49%49%49%49%49%
Selling, G&A expenses(15,862)(16,149)(16,421)(17,116)(17,458)(18,504)
% of Revenue44%44%44%44%44%44%
Research & Development(371)(378)(384)(401)(409)(433)
% of Revenue1%1%1%1%1%1%
Net interest & other expenses757778818388
% of Revenue0%0%0%0%0%0%
Tax expense(719)(752)(765)(797)(813)(862)
Tax rate34%35%35%35%35%35%
Net profit1,4151,4211,4451,5061,5361,628
% Margin4%4%4%4%4%4%