9632.T
Subaru Enterprise Co Ltd
Price:  
2,804 
JPY
Volume:  
25,400
Japan | Construction & Engineering

9632.T DCF Valuation - Growth Exit 5Y

69.6 %
Upside

What is the DCF valuation of 9632.T?

The Discounted Cash Flow (DCF) valuation of Subaru Enterprise Co Ltd (9632.T) is 4,756.14 JPY. With the latest stock price at 2,804.00 JPY, the upside of Subaru Enterprise Co Ltd based on DCF is 69.6%.

Is 9632.T a buy or a sell?

Based on the latest price of 2,804.00 JPY and our DCF valuation, Subaru Enterprise Co Ltd (9632.T) is a buy. Buying 9632.T stocks now will result in a potential gain of 69.6%.

Range Selected
WACC / Discount Rate6.4% - 8.6%7.5%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price4,171.88 - 5,675.734,756.14
Upside48.8% - 102.4%69.6%
2,804.00 JPY
Stock Price
4,756.14 JPY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

9632.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)Projections
01-202501-202601-202701-202801-202901-2030
Revenue30,27429,39529,98330,58331,36632,142
% Growth
4%-3%2%2%3%2%
Cost of goods sold(23,299)(22,623)(23,075)(23,537)(24,140)(24,737)
% of Revenue77%77%77%77%77%77%
Selling, G&A expenses(2,015)(1,956)(1,995)(2,035)(2,087)(2,139)
% of Revenue7%7%7%7%7%7%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(43)(41)(42)(43)(44)(45)
% of Revenue0%0%0%0%0%0%
Tax expense(1,675)(1,546)(1,577)(1,608)(1,649)(1,690)
Tax rate34%32%32%32%32%32%
Net profit3,2423,2293,2943,3603,4463,531
% Margin11%11%11%11%11%11%