The Discounted Cash Flow (DCF) valuation of Fujicopian Co Ltd (7957.T) is 5,125.15 JPY. With the latest stock price at 1,474.00 JPY, the upside of Fujicopian Co Ltd based on DCF is 247.7%.

Is 7957.T a buy or a sell?

Based on the latest price of 1,474.00 JPY and our DCF valuation, Fujicopian Co Ltd (7957.T) is a buy. Buying 7957.T stocks now will result in a potential gain of 247.7%.

	Range	Selected
WACC / Discount Rate	4.2% - 5.6%	4.9%
Long-term Growth Rate	1.0% - 3.0%	2.0%
Fair Price	3,261.9 - 12,234.77	5,125.15
Upside	121.3% - 730.0%	247.7%

1,474.00 JPY

Stock Price

5,125.15 JPY

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

7957.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)		Projections

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

Revenue	8,984	9,176	10,088	10,663	10,961	11,494
% Growth	9%	2%	10%	6%	3%	5%

Cost of goods sold	(6,878)	(6,884)	(7,418)	(7,683)	(7,740)	(7,954)
% of Revenue	77%	75%	74%	72%	71%	69%

Selling, G&A expenses	(1,699)	(1,735)	(1,907)	(2,016)	(2,072)	(2,173)
% of Revenue	19%	19%	19%	19%	19%	19%

Research & Development	(423)	(432)	(475)	(502)	(516)	(541)
% of Revenue	5%	5%	5%	5%	5%	5%

Net interest & other expenses	474	484	532	562	578	606
% of Revenue	5%	5%	5%	5%	5%	5%

Tax expense	(60)	(80)	(108)	(135)	(159)	(188)
Tax rate	13%	13%	13%	13%	13%	13%

Net profit	398	528	712	889	1,051	1,243
% Margin	4%	6%	7%	8%	10%	11%