The Discounted Cash Flow (DCF) valuation of Chugai Ro Co Ltd (1964.T) is 2,757.17 JPY. With the latest stock price at 3,305.00 JPY, the upside of Chugai Ro Co Ltd based on DCF is -16.6%.
Based on the latest price of 3,305.00 JPY and our DCF valuation, Chugai Ro Co Ltd (1964.T) is a sell. selling 1964.T stocks now will result in a potential gain of 16.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.8% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,961.06 - 5,153.50 | 2,757.17 |
| Upside | -40.7% - 55.9% | -16.6% |