7839.T
Shoei Co Ltd
Price:  
1,806 
JPY
Volume:  
226,600
Japan | Auto Components

7839.T DCF Valuation - Growth Exit 5Y

43.3 %
Upside

What is the DCF valuation of 7839.T?

The Discounted Cash Flow (DCF) valuation of Shoei Co Ltd (7839.T) is 2,588.33 JPY. With the latest stock price at 1,806.00 JPY, the upside of Shoei Co Ltd based on DCF is 43.3%.

Is 7839.T a buy or a sell?

Based on the latest price of 1,806.00 JPY and our DCF valuation, Shoei Co Ltd (7839.T) is a buy. Buying 7839.T stocks now will result in a potential gain of 43.3%.

Range Selected
WACC / Discount Rate5.4% - 8.2%6.8%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price2,071.51 - 3,554.332,588.33
Upside14.7% - 96.8%43.3%
1,806.00 JPY
Stock Price
2,588.33 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

7839.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
09-202409-202509-202609-202709-202809-2029
Revenue35,79136,37938,67841,32043,96747,466
% Growth
6%2%6%7%6%8%
Cost of goods sold(19,675)(19,999)(21,263)(22,715)(24,170)(26,094)
% of Revenue55%55%55%55%55%55%
Selling, G&A expenses(5,546)(5,637)(5,993)(6,402)(6,813)(7,355)
% of Revenue15%15%15%15%15%15%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(96)(97)(104)(111)(118)(127)
% of Revenue0%0%0%0%0%0%
Tax expense(3,096)(3,111)(3,308)(3,534)(3,760)(4,059)
Tax rate30%29%29%29%29%29%
Net profit7,3787,5358,0118,5589,1079,831
% Margin21%21%21%21%21%21%