The Discounted Cash Flow (DCF) valuation of Sportsfield Co Ltd (7080.T) is 1,580.98 JPY. With the latest stock price at 695.00 JPY, the upside of Sportsfield Co Ltd based on DCF is 127.5%.

Is 7080.T a buy or a sell?

Based on the latest price of 695.00 JPY and our DCF valuation, Sportsfield Co Ltd (7080.T) is a buy. Buying 7080.T stocks now will result in a potential gain of 127.5%.

	Range	Selected
WACC / Discount Rate	6.6% - 8.8%	7.7%
Long-term Growth Rate	0.0% - 1.0%	0.5%
Fair Price	1,354.33 - 1,937.23	1,580.98
Upside	94.9% - 178.7%	127.5%

695.00 JPY

Stock Price

1,580.98 JPY

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

7080.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	3,845	4,177	4,537	4,742	4,881	5,209
% Growth	12%	9%	9%	5%	3%	7%

Cost of goods sold	(179)	(195)	(212)	(221)	(228)	(243)
% of Revenue	5%	5%	5%	5%	5%	5%

Selling, G&A expenses	(2,760)	(2,998)	(3,256)	(3,404)	(3,503)	(3,739)
% of Revenue	72%	72%	72%	72%	72%	72%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(34)	(37)	(40)	(42)	(43)	(46)
% of Revenue	1%	1%	1%	1%	1%	1%

Tax expense	(277)	(301)	(327)	(341)	(351)	(375)
Tax rate	32%	32%	32%	32%	32%	32%

Net profit	595	647	702	734	756	806
% Margin	15%	15%	15%	15%	15%	15%