7885.T
Takano Co Ltd
Price:
730
JPY
Volume:
9,300
Japan | Commercial Services & Supplies
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
7885.T DCF Valuation - Growth Exit 5Y
127.4 %
Upside
What is the DCF valuation of 7885.T?
The Discounted Cash Flow (DCF) valuation of Takano Co Ltd (7885.T) is 1,659.97 JPY. With the latest stock price at 730.00 JPY, the upside of Takano Co Ltd based on DCF is 127.4%.
Is 7885.T a buy or a sell?
Based on the latest price of 730.00 JPY and our DCF valuation, Takano Co Ltd (7885.T) is a buy. Buying 7885.T stocks now will result in a potential gain of 127.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.3% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,250.03 - 3,373.94 | 1,659.97 |
| Upside | 71.2% - 362.2% | 127.4% |
730.00 JPY
Stock Price
1,659.97 JPY
Fair Price
| (JPY in millions) | Projections | |||||
| 03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
| Revenue | 23,970 | 25,279 | 26,676 | 29,110 | 30,619 | 31,403 |
| % Growth | 5% | 5% | 6% | 9% | 5% | 3% |
| Cost of goods sold | (18,570) | (19,192) | (19,848) | (21,226) | (21,879) | (21,991) |
| % of Revenue | 77% | 76% | 74% | 73% | 71% | 70% |
| Selling, G&A expenses | (4,306) | (4,541) | (4,792) | (5,229) | (5,500) | (5,641) |
| % of Revenue | 18% | 18% | 18% | 18% | 18% | 18% |
| Research & Development | (643) | (678) | (716) | (781) | (821) | (842) |
| % of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
| Net interest & other expenses | 331 | 349 | 369 | 402 | 423 | 434 |
| % of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
| Tax expense | (262) | (407) | (565) | (762) | (951) | (1,126) |
| Tax rate | 33% | 33% | 33% | 33% | 33% | 33% |
| Net profit | 520 | 809 | 1,124 | 1,514 | 1,890 | 2,237 |
| % Margin | 2% | 3% | 4% | 5% | 6% | 7% |