The Discounted Cash Flow (DCF) valuation of Daiho Corp (1822.T) is 498.68 JPY. With the latest stock price at 778.00 JPY, the upside of Daiho Corp based on DCF is -35.9%.
Based on the latest price of 778.00 JPY and our DCF valuation, Daiho Corp (1822.T) is a sell. selling 1822.T stocks now will result in a potential gain of 35.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.7% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 287.48 - 1,394.92 | 498.68 |
| Upside | -63.0% - 79.3% | -35.9% |