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%.
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 Rate | 6.4% - 8.8% | 7.6% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 6,038.28 - 17,834.09 | 8,821.38 |
Upside | -25.2% - 120.9% | 9.3% |
(JPY in millions) | Projections | |||||
02-2025 | 02-2026 | 02-2027 | 02-2028 | 02-2029 | 02-2030 | |
Revenue | 116,056 | 143,833 | 176,974 | 222,455 | 267,799 | 317,431 |
% Growth | 24% | 24% | 23% | 26% | 20% | 19% |
Cost of goods sold | (53,601) | (66,430) | (81,736) | (102,742) | (123,684) | (146,607) |
% of Revenue | 46% | 46% | 46% | 46% | 46% | 46% |
Selling, G&A expenses | (19,437) | (24,089) | (29,640) | (37,257) | (44,851) | (53,163) |
% of Revenue | 17% | 17% | 17% | 17% | 17% | 17% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (472) | (585) | (720) | (905) | (1,089) | (1,291) |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Tax expense | (11,786) | (14,058) | (17,297) | (21,743) | (26,174) | (31,025) |
Tax rate | 28% | 27% | 27% | 27% | 27% | 27% |
Net profit | 30,760 | 38,671 | 47,581 | 59,809 | 72,000 | 85,344 |
% Margin | 27% | 27% | 27% | 27% | 27% | 27% |