2220.T
Kameda Seika Co Ltd
Price:  
4,045 
JPY
Volume:  
40,800
Japan | Food Products

2220.T DCF Valuation - Growth Exit 5Y

-26.9 %
Upside

What is the DCF valuation of 2220.T?

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%.

Is 2220.T a buy or a sell?

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 Rate4.2% - 5.6%4.9%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price1,700.41 - 7,775.372,957.81
Upside-58.0% - 92.2%-26.9%
4,045.00 JPY
Stock Price
2,957.81 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

2220.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue103,262105,181108,163110,326115,740118,055
% Growth
8%2%3%2%5%2%
Cost of goods sold(75,197)(76,595)(78,766)(80,341)(84,284)(85,969)
% of Revenue73%73%73%73%73%73%
Selling, G&A expenses(21,560)(21,961)(22,583)(23,035)(24,165)(24,649)
% of Revenue21%21%21%21%21%21%
Research & Development(1,004)(1,023)(1,052)(1,073)(1,125)(1,148)
% of Revenue1%1%1%1%1%1%
Net interest & other expenses578589605618648661
% of Revenue1%1%1%1%1%1%
Tax expense(197)(1,599)(1,645)(1,678)(1,760)(1,795)
Tax rate3%26%26%26%26%26%
Net profit5,8824,5934,7234,8175,0545,155
% Margin6%4%4%4%4%4%