The Discounted Cash Flow (DCF) valuation of Sata Construction Co Ltd (1826.T) is 755.60 JPY. With the latest stock price at 1,197.00 JPY, the upside of Sata Construction Co Ltd based on DCF is -36.9%.
Based on the latest price of 1,197.00 JPY and our DCF valuation, Sata Construction Co Ltd (1826.T) is a sell. selling 1826.T stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.8% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 734.72 - 822.88 | 755.60 |
| Upside | -38.6% - -31.3% | -36.9% |