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%.
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 Rate | 4.4% - 6.3% | 5.3% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 7,947.71 - 120,390.81 | 31,403.50 |
Upside | -82.9% - 159.5% | -32.3% |
(JPY in millions) | Projections | |||||
06-2024 | 06-2025 | 06-2026 | 06-2027 | 06-2028 | 06-2029 | |
Revenue | 1,032 | 1,000 | 1,020 | 1,040 | 1,069 | 1,090 |
% Growth | 2% | -3% | 2% | 2% | 3% | 2% |
Cost of goods sold | (747) | (723) | (738) | (753) | (773) | (789) |
% of Revenue | 72% | 72% | 72% | 72% | 72% | 72% |
Selling, G&A expenses | (52) | (51) | (52) | (53) | (54) | (55) |
% of Revenue | 5% | 5% | 5% | 5% | 5% | 5% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (56) | (55) | (56) | (57) | (58) | (59) |
% of Revenue | 5% | 5% | 5% | 5% | 5% | 5% |
Tax expense | (1) | (1) | (1) | (1) | (1) | (1) |
Tax rate | 1% | 1% | 1% | 1% | 1% | 1% |
Net profit | 176 | 170 | 174 | 177 | 182 | 186 |
% Margin | 17% | 17% | 17% | 17% | 17% | 17% |