The Discounted Cash Flow (DCF) valuation of Kameda Seika Co Ltd (2220.T) is 2,957.81 JPY. With the latest stock price at 4,045.00 JPY, the upside of Kameda Seika Co Ltd based on DCF is -26.9%.
Based on the latest price of 4,045.00 JPY and our DCF valuation, Kameda Seika Co Ltd (2220.T) is a sell. Selling 2220.T stocks now will result in a potential gain of 26.9%.
Range | Selected | |
WACC / Discount Rate | 4.2% - 5.6% | 4.9% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 1,700.41 - 7,775.37 | 2,957.81 |
Upside | -58.0% - 92.2% | -26.9% |
(JPY in millions) | Projections | |||||
03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
Revenue | 103,262 | 105,181 | 108,163 | 110,326 | 115,740 | 118,055 |
% Growth | 8% | 2% | 3% | 2% | 5% | 2% |
Cost of goods sold | (75,197) | (76,595) | (78,766) | (80,341) | (84,284) | (85,969) |
% of Revenue | 73% | 73% | 73% | 73% | 73% | 73% |
Selling, G&A expenses | (21,560) | (21,961) | (22,583) | (23,035) | (24,165) | (24,649) |
% of Revenue | 21% | 21% | 21% | 21% | 21% | 21% |
Research & Development | (1,004) | (1,023) | (1,052) | (1,073) | (1,125) | (1,148) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Net interest & other expenses | 578 | 589 | 605 | 618 | 648 | 661 |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Tax expense | (197) | (1,599) | (1,645) | (1,678) | (1,760) | (1,795) |
Tax rate | 3% | 26% | 26% | 26% | 26% | 26% |
Net profit | 5,882 | 4,593 | 4,723 | 4,817 | 5,054 | 5,155 |
% Margin | 6% | 4% | 4% | 4% | 4% | 4% |