TSE: 2884 - Yoshimura Food Holdings K.K.

Yield per half year: -6.29%

Current price
1327 ¥
Average price
2248.02 ¥ +69.41%

Price based on EPS
591.65 ¥ -55.41%
5/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 591.65 ¥
Current price = 1 327 ¥ (difference = -55.41%)


Data

Discounted Cash Flow (Based on EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 4 011.34 ¥
Current price = 1 327 ¥ (difference = +202.29%)


Data

Discounted Cash Flow (Based on FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 38 502.63 ¥
Current price = 1 327 ¥ (difference = +2 801.48%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription