4999.T
Cemedine Co Ltd
Price:  
1,012 
JPY
Volume:  
23,700
Japan | Chemicals

4999.T DCF Valuation - Growth Exit 5Y

72.3 %
Upside

What is the DCF valuation of 4999.T?

The Discounted Cash Flow (DCF) valuation of Cemedine Co Ltd (4999.T) is 1,743.29 JPY. With the latest stock price at 1,012.00 JPY, the upside of Cemedine Co Ltd based on DCF is 72.3%.

Is 4999.T a buy or a sell?

Based on the latest price of 1,012.00 JPY and our DCF valuation, Cemedine Co Ltd (4999.T) is a buy. Buying 4999.T stocks now will result in a potential gain of 72.3%.

Range Selected
WACC / Discount Rate6.1% - 9.3%7.7%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price1,467.38 - 2,244.051,743.29
Upside45.0% - 121.7%72.3%
1,012.00 JPY
Stock Price
1,743.29 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

4999.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
03-202203-202303-202403-202503-202603-2027
Revenue28,57729,91630,51431,21733,02933,690
% Growth
11%5%2%2%6%2%
Cost of goods sold(20,098)(21,040)(21,461)(21,954)(23,229)(23,694)
% of Revenue70%70%70%70%70%70%
Selling, G&A expenses(5,451)(5,706)(5,821)(5,955)(6,300)(6,426)
% of Revenue19%19%19%19%19%19%
Research & Development(891)(933)(951)(973)(1,030)(1,050)
% of Revenue3%3%3%3%3%3%
Net interest & other expenses(48)(50)(51)(52)(55)(56)
% of Revenue0%0%0%0%0%0%
Tax expense(561)(586)(598)(612)(647)(660)
Tax rate27%27%27%27%27%27%
Net profit1,5281,6011,6331,6711,7681,803
% Margin5%5%5%5%5%5%