The Discounted Cash Flow (DCF) valuation of Tenox Corp (1905.T) is 3,021.46 JPY. With the latest stock price at 1,183.00 JPY, the upside of Tenox Corp based on DCF is 155.4%.
Based on the latest price of 1,183.00 JPY and our DCF valuation, Tenox Corp (1905.T) is a buy. buying 1905.T stocks now will result in a potential gain of 155.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.5% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,642.18 - 3,745.42 | 3,021.46 |
| Upside | 123.3% - 216.6% | 155.4% |