9282.T
Ichigo Green Infrastructure Investment Corp
Price:  
46,400 
JPY
Volume:  
146
Japan | Real Estate Rental and Leasing

9282.T DCF Valuation - Growth Exit 5Y

-32.3 %
Upside

What is the DCF valuation of 9282.T?

The Discounted Cash Flow (DCF) valuation of Ichigo Green Infrastructure Investment Corp (9282.T) is 31,403 JPY. With the latest stock price at 46,400 JPY, the upside of Ichigo Green Infrastructure Investment Corp based on DCF is -32.3%.

Is 9282.T a buy or a sell?

Based on the latest price of 46,400 JPY and our DCF valuation, Ichigo Green Infrastructure Investment Corp (9282.T) is a sell. Selling 9282.T stocks now will result in a potential gain of 32.3%.

Range Selected
WACC / Discount Rate4.4% - 6.3%5.3%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price7,947.71 - 120,390.8131,403.50
Upside-82.9% - 159.5%-32.3%
46,400 JPY
Stock Price
31,403 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

9282.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
06-202406-202506-202606-202706-202806-2029
Revenue1,0321,0001,0201,0401,0691,090
% Growth
2%-3%2%2%3%2%
Cost of goods sold(747)(723)(738)(753)(773)(789)
% of Revenue72%72%72%72%72%72%
Selling, G&A expenses(52)(51)(52)(53)(54)(55)
% of Revenue5%5%5%5%5%5%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(56)(55)(56)(57)(58)(59)
% of Revenue5%5%5%5%5%5%
Tax expense(1)(1)(1)(1)(1)(1)
Tax rate1%1%1%1%1%1%
Net profit176170174177182186
% Margin17%17%17%17%17%17%