4091.T
Nippon Sanso Holdings Corp
Price:  
5,449 
JPY
Volume:  
258,300
Japan | Chemicals

4091.T DCF Valuation - Growth Exit 5Y

-11.2 %
Upside

What is the DCF valuation of 4091.T?

The Discounted Cash Flow (DCF) valuation of Nippon Sanso Holdings Corp (4091.T) is 4,840.38 JPY. With the latest stock price at 5,449.00 JPY, the upside of Nippon Sanso Holdings Corp based on DCF is -11.2%.

Is 4091.T a buy or a sell?

Based on the latest price of 5,449.00 JPY and our DCF valuation, Nippon Sanso Holdings Corp (4091.T) is a sell. Selling 4091.T stocks now will result in a potential gain of 11.2%.

Range Selected
WACC / Discount Rate5.1% - 7.3%6.2%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price2,835.3 - 10,843.64,840.38
Upside-48.0% - 99.0%-11.2%
5,449.00 JPY
Stock Price
4,840.38 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

4091.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue1,308,0241,360,0131,418,9091,479,4341,586,6271,618,359
% Growth
4%4%4%4%7%2%
Cost of goods sold(762,581)(792,891)(827,227)(862,514)(925,007)(943,507)
% of Revenue58%58%58%58%58%58%
Selling, G&A expenses(359,318)(373,600)(389,778)(406,405)(435,851)(444,568)
% of Revenue27%27%27%27%27%27%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(40,853)(42,477)(44,316)(46,207)(49,554)(50,546)
% of Revenue3%3%3%3%3%3%
Tax expense(43,326)(41,445)(43,240)(45,085)(48,351)(49,318)
Tax rate30%27%27%27%27%27%
Net profit101,946109,601114,347119,224127,863130,420
% Margin8%8%8%8%8%8%