6276.T
SiriusVision Co Ltd
Price:  
286 
JPY
Volume:  
11,000
Japan | Machinery

6276.T DCF Valuation - Growth Exit 5Y

-106.2 %
Upside

What is the DCF valuation of 6276.T?

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%.

Is 6276.T a buy or a sell?

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 Rate5.8% - 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%
286.00 JPY
Stock Price
(17.67) JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

6276.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue2,3152,0172,0722,1292,1712,273
% Growth
1%-13%3%3%2%5%
Cost of goods sold(1,181)(1,009)(1,016)(1,023)(1,022)(1,049)
% of Revenue51%50%49%48%47%46%
Selling, G&A expenses(1,125)(980)(1,007)(1,034)(1,055)(1,104)
% of Revenue49%49%49%49%49%49%
Research & Development(121)(106)(108)(111)(114)(119)
% of Revenue5%5%5%5%5%5%
Net interest & other expenses222222
% of Revenue0%0%0%0%0%0%
Tax expense(31)2116115(1)
Tax rate28%28%28%28%28%28%
Net profit(141)(54)(41)(27)(12)2
% Margin-6%-3%-2%-1%-1%0%