The Discounted Cash Flow (DCF) valuation of Interlife Holdings Co Ltd (1418.T) is 629.92 JPY. With the latest stock price at 493.00 JPY, the upside of Interlife Holdings Co Ltd based on DCF is 27.8%.
Based on the latest price of 493.00 JPY and our DCF valuation, Interlife Holdings Co Ltd (1418.T) is a buy. buying 1418.T stocks now will result in a potential gain of 27.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.6% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 521.58 - 808.36 | 629.92 |
| Upside | 5.8% - 64.0% | 27.8% |