FREE TOOL · LIVE DATA
2587.T DCF Calculator
Run your own discounted cash flow valuation for Suntory Beverage & Food Limited. The calculator is pre-filled with real data — $65.3B free cash flow (FY2025) and the live share price — so you only adjust the assumptions.
SEARCH STOCK
Search to auto-fill real company data
COMPANY DATA
YOUR ASSUMPTIONS
YOUR DCF RESULT
CALCULATED FAIR VALUE
$4829.48
MARKET
$4509.00
YOUR DCF
$4829.48
MARGIN
$320.48
VALUE BREAKDOWN
SENSITIVITY CHECK
Try adjusting growth rate by ±2% and discount rate by ±1% to see how sensitive your fair value is to assumptions.
COMPARE WITH FPI FAIR VALUE
Your DCF reflects your assumptions. As an independent reference, here is Fair Price Index's daily blended fair value for Suntory Beverage & Food Limited — DCF (50%), relative valuation (30%), and analyst consensus (20%):
Frequently Asked Questions
What is 2587.T's free cash flow?
Suntory Beverage & Food Limited generated $65.3 billion of free cash flow in fiscal year 2025. That figure is pre-filled in the calculator above and refreshed daily.
How do I calculate 2587.T's fair value with a DCF?
Project Suntory Beverage & Food Limited's free cash flow forward at your assumed growth rate, discount each year back at your required return (WACC), add a terminal value, and divide by shares outstanding. The calculator above does all of this instantly as you adjust the assumptions.
What growth rate should I use for 2587.T?
Anchor on history and sector reality: look at Suntory Beverage & Food Limited's revenue and cash flow growth over the past five to ten years, then ask what is sustainable going forward. Testing a conservative and an optimistic scenario matters more than any single number.
Is 2587.T undervalued right now?
That depends on the assumptions you feed the model — that is the point of running your own DCF. For an independent reference, Fair Price Index publishes a daily fair value for Suntory Beverage & Food Limited blending DCF, relative valuation, and analyst consensus.
GET ALERTS
Track 2587.T's fair value daily
Download Fair Price Index and get notified when Suntory Beverage & Food Limited's valuation shifts.
Trusted by 500+ investors · Free tier available · PRO $2.99/month
RELATED
STOCK
2587.T Stock Analysis
Full fair value breakdown, FPI Rating, and fundamentals for Suntory Beverage & Food Limited.
Open →TOOL
DCF Calculator
The general-purpose version — search any of the top 10K stocks.
Open →ARTICLE
DCF Model Explained
How discounted cash flow works, step by step, with worked examples.
Read →This calculator is for educational purposes only and does not constitute investment advice. Pre-filled figures come from the latest reported financials and may differ from other sources. Always verify against the company's filings.