The Discounted Cash Flow (DCF) valuation of Zenitaka Corp (1811.T) is 19,385.58 JPY. With the latest stock price at 8,550.00 JPY, the upside of Zenitaka Corp based on DCF is 126.7%.
Based on the latest price of 8,550.00 JPY and our DCF valuation, Zenitaka Corp (1811.T) is a buy. buying 1811.T stocks now will result in a potential gain of 126.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.2% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13,602.56 - 34,810.04 | 19,385.58 |
| Upside | 59.1% - 307.1% | 126.7% |