SoftBank Corp
F:3AG1
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
SoftBank Corp
F:3AG1
|
JP |
|
L
|
Lennar Corp
NYSE:LEN.B
|
US |
|
F
|
Fuji Electric Co Ltd
XMUN:FJE
|
JP |
|
R
|
Renault SA
LSE:0NQF
|
FR |
|
H
|
Holcim AG
XHAM:HLBN
|
CH |
|
Centuria Capital Group
ASX:CNI
|
AU |
|
Sun Hung Kai Properties Ltd
HKEX:16
|
HK |
|
T
|
TC Energy Corp
SWB:TRS
|
CA |
|
S
|
State Street Corp
BMV:STT
|
US |
|
C
|
CNH Industrial NV
F:37C
|
UK |
|
Sibanye Stillwater Ltd
F:47VS
|
ZA |
|
D
|
Dechra Pharmaceuticals PLC
F:1PK0
|
UK |
|
Mizuho Financial Group Inc
NYSE:MFG
|
JP |
|
N
|
Nordstrom Inc
F:NRD
|
US |
|
Engie SA
F:GZF
|
FR |
|
Lowe's Companies Inc
NYSE:LOW
|
US |
|
Samsung Electronics Co Ltd
LSE:SMSD
|
KR |
|
Pepkor Holdings Ltd
F:S1VA
|
ZA |
|
Pidilite Industries Ltd
NSE:PIDILITIND
|
IN |
|
A
|
Alaska Air Group Inc
DUS:ALK
|
US |
|
J
|
JB Hi-Fi Ltd
F:JB3
|
AU |
|
M
|
ManpowerGroup Inc
XMUN:MPW
|
US |
|
TBS Holdings Inc
OTC:TKOBF
|
JP |
|
B
|
Barito Pacific Tbk PT
XBER:OB8
|
ID |
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
Switching the operating model will discard any changes made to the current valuation.
DCF Model
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
DCF Capital Structure
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one 3AG1 stock?
Estimated DCF Value of one
3AG1
stock is
hidden
EUR.
Compared to the current market price of 1.1715 EUR, the stock is
hidden
.
The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.
How was the DCF Value calculated?
1. Present Value Calculation.
Utilizing the DCF operating model, SoftBank Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at
hidden
.
2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of hidden per share.
