6201.T
Toyota Industries Corp
Price:
18,145
JPY
Volume:
2,535,000
Japan | Auto Components
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
6201.T DCF Valuation - Growth Exit 5Y
43.9 %
Upside
What is the DCF valuation of 6201.T?
The Discounted Cash Flow (DCF) valuation of Toyota Industries Corp (6201.T) is 26,113 JPY. With the latest stock price at 18,145 JPY, the upside of Toyota Industries Corp based on DCF is 43.9%.
Is 6201.T a buy or a sell?
Based on the latest price of 18,145 JPY and our DCF valuation, Toyota Industries Corp (6201.T) is a buy. Buying 6201.T stocks now will result in a potential gain of 43.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.3% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 17,296.27 - 48,626.23 | 26,113.55 |
| Upside | -4.7% - 168.0% | 43.9% |
18,145 JPY
Stock Price
26,113 JPY
Fair Price
| (JPY in millions) | Projections | |||||
| 03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
| Revenue | 4,084,984 | 4,190,499 | 4,414,977 | 4,781,817 | 5,187,410 | 5,734,449 |
| % Growth | 7% | 3% | 5% | 8% | 8% | 11% |
| Cost of goods sold | (3,133,410) | (3,053,629) | (3,056,346) | (3,144,783) | (3,240,946) | (3,403,585) |
| % of Revenue | 77% | 73% | 69% | 66% | 62% | 59% |
| Selling, G&A expenses | (723,853) | (742,550) | (782,327) | (847,331) | (919,201) | (1,016,136) |
| % of Revenue | 18% | 18% | 18% | 18% | 18% | 18% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | 123,742 | 126,938 | 133,738 | 144,850 | 157,137 | 173,707 |
| % of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
| Tax expense | (80,215) | (121,948) | (166,114) | (218,639) | (277,090) | (348,220) |
| Tax rate | 23% | 23% | 23% | 23% | 23% | 23% |
| Net profit | 271,248 | 399,310 | 543,928 | 715,915 | 907,309 | 1,140,216 |
| % Margin | 7% | 10% | 12% | 15% | 17% | 20% |