6532.T
BayCurrent Consulting Inc
Price:  
8,073 
JPY
Volume:  
1,348,100
Japan | Professional Services

6532.T DCF Valuation - Growth Exit 5Y

9.3 %
Upside

What is the DCF valuation of 6532.T?

The Discounted Cash Flow (DCF) valuation of BayCurrent Consulting Inc (6532.T) is 8,821.38 JPY. With the latest stock price at 8,073.00 JPY, the upside of BayCurrent Consulting Inc based on DCF is 9.3%.

Is 6532.T a buy or a sell?

Based on the latest price of 8,073.00 JPY and our DCF valuation, BayCurrent Consulting Inc (6532.T) is a buy. Buying 6532.T stocks now will result in a potential gain of 9.3%.

Range Selected
WACC / Discount Rate6.4% - 8.8%7.6%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price6,038.28 - 17,834.098,821.38
Upside-25.2% - 120.9%9.3%
8,073.00 JPY
Stock Price
8,821.38 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

6532.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
02-202502-202602-202702-202802-202902-2030
Revenue116,056143,833176,974222,455267,799317,431
% Growth
24%24%23%26%20%19%
Cost of goods sold(53,601)(66,430)(81,736)(102,742)(123,684)(146,607)
% of Revenue46%46%46%46%46%46%
Selling, G&A expenses(19,437)(24,089)(29,640)(37,257)(44,851)(53,163)
% of Revenue17%17%17%17%17%17%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(472)(585)(720)(905)(1,089)(1,291)
% of Revenue0%0%0%0%0%0%
Tax expense(11,786)(14,058)(17,297)(21,743)(26,174)(31,025)
Tax rate28%27%27%27%27%27%
Net profit30,76038,67147,58159,80972,00085,344
% Margin27%27%27%27%27%27%