Alps Logistics Co., Ltd.

TSE
9055
Stock
Yield per half year: -100%
Dividend yield: 0%
Sector: Industrials
Current price
3463759999653.6 ¥
Average price
529701426.73 ¥ -99.98%

Price based on EPS
1256.79 ¥ -100%
0/10
4500000000000450000000000036000000000003600000000000270000000000027000000000001800000000000180000000000090000000000090000000000000Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 1 256.79 ¥
Current price = 3 463 759 999 653.6 ¥ (difference = -100%)


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 = 9 498.47 ¥
Current price = 3 463 759 999 653.6 ¥ (difference = -100%)


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 = 40.65 ¥
Current price = 3 463 759 999 653.6 ¥ (difference = -100%)


Data

Pay for your subscription

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