2931.T
Euglena Co Ltd
Price:
414
JPY
Volume:
836,200
Japan | Personal Products
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
2931.T DCF Valuation - Growth Exit 5Y
17.8 %
Upside
What is the DCF valuation of 2931.T?
The Discounted Cash Flow (DCF) valuation of Euglena Co Ltd (2931.T) is 487.66 JPY. With the latest stock price at 414.00 JPY, the upside of Euglena Co Ltd based on DCF is 17.8%.
Is 2931.T a buy or a sell?
Based on the latest price of 414.00 JPY and our DCF valuation, Euglena Co Ltd (2931.T) is a buy. Buying 2931.T stocks now will result in a potential gain of 17.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.4% | 5.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 256.03 - 2,485.7 | 487.66 |
| Upside | -38.2% - 500.4% | 17.8% |
414.00 JPY
Stock Price
487.66 JPY
Fair Price
| (JPY in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 47,618 | 48,844 | 49,519 | 50,176 | 51,343 | 52,911 |
| % Growth | 2% | 3% | 1% | 1% | 2% | 3% |
| Cost of goods sold | (14,350) | (13,983) | (13,468) | (12,964) | (12,602) | (12,338) |
| % of Revenue | 30% | 29% | 27% | 26% | 25% | 23% |
| Selling, G&A expenses | (28,856) | (29,599) | (30,008) | (30,406) | (31,113) | (32,064) |
| % of Revenue | 61% | 61% | 61% | 61% | 61% | 61% |
| Research & Development | (843) | (865) | (877) | (888) | (909) | (937) |
| % of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
| Net interest & other expenses | (3,874) | (3,974) | (4,029) | (4,082) | (4,177) | (4,305) |
| % of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
| Tax expense | 71 | (57) | (152) | (245) | (340) | (437) |
| Tax rate | -23% | 13% | 13% | 13% | 13% | 13% |
| Net profit | (234) | 367 | 986 | 1,590 | 2,202 | 2,832 |
| % Margin | 0% | 1% | 2% | 3% | 4% | 5% |