The Discounted Cash Flow (DCF) valuation of Matsui Construction Co Ltd (1810.T) is 1,379.25 JPY. With the latest stock price at 1,101.00 JPY, the upside of Matsui Construction Co Ltd based on DCF is 25.3%.
Based on the latest price of 1,101.00 JPY and our DCF valuation, Matsui Construction Co Ltd (1810.T) is a buy. buying 1810.T stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,190.84 - 1,710.32 | 1,379.25 |
| Upside | 8.2% - 55.3% | 25.3% |