6247.T
Hisaka Works Ltd
Price:  
1,379 
JPY
Volume:  
83,200
Japan | Machinery

6247.T DCF Valuation - Growth Exit 5Y

-32.6 %
Upside

What is the DCF valuation of 6247.T?

The Discounted Cash Flow (DCF) valuation of Hisaka Works Ltd (6247.T) is 929.11 JPY. With the latest stock price at 1,379.00 JPY, the upside of Hisaka Works Ltd based on DCF is -32.6%.

Is 6247.T a buy or a sell?

Based on the latest price of 1,379.00 JPY and our DCF valuation, Hisaka Works Ltd (6247.T) is a sell. Selling 6247.T stocks now will result in a potential gain of 32.6%.

Range Selected
WACC / Discount Rate6.5% - 9.0%7.8%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price776.63 - 1,277.97929.11
Upside-43.7% - -7.3%-32.6%
1,379.00 JPY
Stock Price
929.11 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

6247.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue38,35340,36441,47743,92144,80047,737
% Growth
12%5%3%6%2%7%
Cost of goods sold(28,579)(30,078)(30,907)(32,728)(33,383)(35,572)
% of Revenue75%75%75%75%75%75%
Selling, G&A expenses(6,842)(7,201)(7,399)(7,835)(7,992)(8,516)
% of Revenue18%18%18%18%18%18%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses2,2182,3342,3992,5402,5912,761
% of Revenue6%6%6%6%6%6%
Tax expense(1,273)(1,354)(1,391)(1,473)(1,503)(1,601)
Tax rate25%25%25%25%25%25%
Net profit3,8774,0664,1784,4244,5134,809
% Margin10%10%10%10%10%10%