4754.T
Tosnet Corp
Price:  
1,435 
JPY
Volume:  
800
Japan | Commercial Services & Supplies

4754.T DCF Valuation - Growth Exit 5Y

206.7 %
Upside

What is the DCF valuation of 4754.T?

The Discounted Cash Flow (DCF) valuation of Tosnet Corp (4754.T) is 4,401.23 JPY. With the latest stock price at 1,435.00 JPY, the upside of Tosnet Corp based on DCF is 206.7%.

Is 4754.T a buy or a sell?

Based on the latest price of 1,435.00 JPY and our DCF valuation, Tosnet Corp (4754.T) is a buy. Buying 4754.T stocks now will result in a potential gain of 206.7%.

Range Selected
WACC / Discount Rate5.0% - 7.8%6.4%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price3,625.44 - 5,904.284,401.23
Upside152.6% - 311.4%206.7%
1,435.00 JPY
Stock Price
4,401.23 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

4754.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
09-202409-202509-202609-202709-202809-2029
Revenue11,56012,14112,41412,66212,91613,241
% Growth
6%5%2%2%2%3%
Cost of goods sold(7,760)(8,150)(8,333)(8,500)(8,670)(8,888)
% of Revenue67%67%67%67%67%67%
Selling, G&A expenses(2,871)(3,015)(3,083)(3,145)(3,207)(3,288)
% of Revenue25%25%25%25%25%25%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses501526538548559573
% of Revenue4%4%4%4%4%4%
Tax expense(538)(571)(584)(596)(608)(623)
Tax rate38%38%38%38%38%38%
Net profit8929319519719901,015
% Margin8%8%8%8%8%8%