The Discounted Cash Flow (DCF) valuation of Torigoe Co Ltd (2009.T) is 557.18 JPY. With the latest stock price at 885.00 JPY, the upside of Torigoe Co Ltd based on DCF is -37.0%.
Based on the latest price of 885.00 JPY and our DCF valuation, Torigoe Co Ltd (2009.T) is a sell. selling 2009.T stocks now will result in a potential gain of 37.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.8% | 4.9% |
| Long-term Growth Rate | 2.0% - 3.8% | 2.9% |
| Fair Price | 423.95 - 2,556.67 | 557.18 |
| Upside | -52.1% - 188.9% | -37.0% |