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%.
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 Rate | 6.5% - 9.0% | 7.8% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 776.63 - 1,277.97 | 929.11 |
Upside | -43.7% - -7.3% | -32.6% |
(JPY in millions) | Projections | |||||
03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
Revenue | 38,353 | 40,364 | 41,477 | 43,921 | 44,800 | 47,737 |
% Growth | 12% | 5% | 3% | 6% | 2% | 7% |
Cost of goods sold | (28,579) | (30,078) | (30,907) | (32,728) | (33,383) | (35,572) |
% of Revenue | 75% | 75% | 75% | 75% | 75% | 75% |
Selling, G&A expenses | (6,842) | (7,201) | (7,399) | (7,835) | (7,992) | (8,516) |
% 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 | 2,218 | 2,334 | 2,399 | 2,540 | 2,591 | 2,761 |
% of Revenue | 6% | 6% | 6% | 6% | 6% | 6% |
Tax expense | (1,273) | (1,354) | (1,391) | (1,473) | (1,503) | (1,601) |
Tax rate | 25% | 25% | 25% | 25% | 25% | 25% |
Net profit | 3,877 | 4,066 | 4,178 | 4,424 | 4,513 | 4,809 |
% Margin | 10% | 10% | 10% | 10% | 10% | 10% |