The Discounted Cash Flow (DCF) valuation of Dai-Dan Co Ltd (1980.T) is 5,938.88 JPY. With the latest stock price at 4,210.00 JPY, the upside of Dai-Dan Co Ltd based on DCF is 41.1%.
Based on the latest price of 4,210.00 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 41.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,933.51 - 7,643.30 | 5,938.88 |
| Upside | 17.2% - 81.6% | 41.1% |