TSE: 3558 - LOCONDO, Inc.

Yield per half year: -35.6%
Dividend yield: 0.00%
Sector: Consumer Cyclical

Current price
1349 ¥
Average price
2788.74 ¥ +106.73%

Price based on EPS
2788.74 ¥ +106.73%
10/10
320032002800280024002400200020001600160012001200800800Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 2 788.74 ¥
Current price = 1 349 ¥ (difference = +106.73%)


Data

Discounted Cash Flow (Based 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 = 9 926.5 ¥
Current price = 1 349 ¥ (difference = +635.84%)


Data

Discounted Cash Flow (Based 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 = 4 390.44 ¥
Current price = 1 349 ¥ (difference = +225.46%)


Data

Pay for your subscription

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