The Discounted Cash Flow (DCF) valuation of SiriusVision Co Ltd (6276.T) is (17.67) JPY. With the latest stock price at 286.00 JPY, the upside of SiriusVision Co Ltd based on DCF is -106.2%.
Based on the latest price of 286.00 JPY and our DCF valuation, SiriusVision Co Ltd (6276.T) is a sell. Selling 6276.T stocks now will result in a potential gain of 106.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 5.8% - 8.1% | 7.0% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | (128.58) - 26.85 | (17.67) |
Upside | -145.0% - -90.6% | -106.2% |
(JPY in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 2,315 | 2,017 | 2,072 | 2,129 | 2,171 | 2,273 |
% Growth | 1% | -13% | 3% | 3% | 2% | 5% |
Cost of goods sold | (1,181) | (1,009) | (1,016) | (1,023) | (1,022) | (1,049) |
% of Revenue | 51% | 50% | 49% | 48% | 47% | 46% |
Selling, G&A expenses | (1,125) | (980) | (1,007) | (1,034) | (1,055) | (1,104) |
% of Revenue | 49% | 49% | 49% | 49% | 49% | 49% |
Research & Development | (121) | (106) | (108) | (111) | (114) | (119) |
% of Revenue | 5% | 5% | 5% | 5% | 5% | 5% |
Net interest & other expenses | 2 | 2 | 2 | 2 | 2 | 2 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Tax expense | (31) | 21 | 16 | 11 | 5 | (1) |
Tax rate | 28% | 28% | 28% | 28% | 28% | 28% |
Net profit | (141) | (54) | (41) | (27) | (12) | 2 |
% Margin | -6% | -3% | -2% | -1% | -1% | 0% |