The Discounted Cash Flow (DCF) valuation of Dai-Dan Co Ltd (1980.T) is 6,014.47 JPY. With the latest stock price at 4,400.00 JPY, the upside of Dai-Dan Co Ltd based on DCF is 36.7%.
Based on the latest price of 4,400.00 JPY and our DCF valuation, Dai-Dan Co Ltd (1980.T) is a buy. buying 1980.T stocks now will result in a potential gain of 36.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,936.31 - 7,911.91 | 6,014.47 |
| Upside | 12.2% - 79.8% | 36.7% |