7050.T
Frontier International Inc
Price:  
2,207 
JPY
Volume:  
12,600
Japan | Media

7050.T DCF Valuation - Growth Exit 5Y

47.1 %
Upside

What is the DCF valuation of 7050.T?

The Discounted Cash Flow (DCF) valuation of Frontier International Inc (7050.T) is 3,245.43 JPY. With the latest stock price at 2,207.00 JPY, the upside of Frontier International Inc based on DCF is 47.1%.

Is 7050.T a buy or a sell?

Based on the latest price of 2,207.00 JPY and our DCF valuation, Frontier International Inc (7050.T) is a buy. Buying 7050.T stocks now will result in a potential gain of 47.1%.

Range Selected
WACC / Discount Rate5.4% - 9.0%7.2%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price2,775.06 - 4,206.23,245.43
Upside25.7% - 90.6%47.1%
2,207.00 JPY
Stock Price
3,245.43 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

7050.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
04-202404-202504-202604-202704-202804-2029
Revenue16,94517,86118,27319,00019,50919,899
% Growth
1%5%2%4%3%2%
Cost of goods sold(13,474)(14,203)(14,530)(15,108)(15,513)(15,824)
% of Revenue80%80%80%80%80%80%
Selling, G&A expenses(2,260)(2,383)(2,438)(2,535)(2,602)(2,655)
% of Revenue13%13%13%13%13%13%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(385)(406)(415)(432)(443)(452)
% of Revenue2%2%2%2%2%2%
Tax expense(339)(300)(306)(319)(327)(334)
Tax rate41%34%34%34%34%34%
Net profit486570583606623635
% Margin3%3%3%3%3%3%