The Discounted Cash Flow (DCF) valuation of Axyz Co Ltd (1381.T) is 4,514.11 JPY. With the latest stock price at 3,115.00 JPY, the upside of Axyz Co Ltd based on DCF is 44.9%.
Based on the latest price of 3,115.00 JPY and our DCF valuation, Axyz Co Ltd (1381.T) is a buy. buying 1381.T stocks now will result in a potential gain of 44.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.7% | 5.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,748.85 - 6,073.76 | 4,514.11 |
| Upside | 20.3% - 95.0% | 44.9% |