9001.T
Tobu Railway Co Ltd
Price:  
2,501 
JPY
Volume:  
659,800
Japan | Road & Rail

9001.T DCF Valuation - Growth Exit 5Y

23.2 %
Upside

What is the DCF valuation of 9001.T?

The Discounted Cash Flow (DCF) valuation of Tobu Railway Co Ltd (9001.T) is 3,080.18 JPY. With the latest stock price at 2,501.00 JPY, the upside of Tobu Railway Co Ltd based on DCF is 23.2%.

Is 9001.T a buy or a sell?

Based on the latest price of 2,501.00 JPY and our DCF valuation, Tobu Railway Co Ltd (9001.T) is a buy. Buying 9001.T stocks now will result in a potential gain of 23.2%.

Range Selected
WACC / Discount Rate3.5% - 4.5%4.0%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price1,691.8 - 5,544.583,080.18
Upside-32.4% - 121.7%23.2%
2,501.00 JPY
Stock Price
3,080.18 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

9001.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue631,461661,251671,906677,435690,983710,925
% Growth
1%5%2%1%2%3%
Cost of goods sold(433,773)(454,237)(461,556)(465,354)(474,661)(488,360)
% of Revenue69%69%69%69%69%69%
Selling, G&A expenses(123,083)(128,890)(130,966)(132,044)(134,685)(138,572)
% of Revenue19%19%19%19%19%19%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses1,3021,3631,3851,3971,4251,466
% of Revenue0%0%0%0%0%0%
Tax expense(24,274)(25,419)(25,829)(26,041)(26,562)(27,329)
Tax rate32%32%32%32%32%32%
Net profit51,63354,06954,94055,39256,50058,131
% Margin8%8%8%8%8%8%