The Discounted Cash Flow (DCF) valuation of Ueki Corp (1867.T) is 4,058.31 JPY. With the latest stock price at 1,921.00 JPY, the upside of Ueki Corp based on DCF is 111.3%.
Based on the latest price of 1,921.00 JPY and our DCF valuation, Ueki Corp (1867.T) is a buy. buying 1867.T stocks now will result in a potential gain of 111.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,467.37 - 5,024.57 | 4,058.31 |
| Upside | 80.5% - 161.6% | 111.3% |