The Discounted Cash Flow (DCF) valuation of CDS Co Ltd (2169.T) is 2,349.16 JPY. With the latest stock price at 1,832.00 JPY, the upside of CDS Co Ltd based on DCF is 28.2%.
Based on the latest price of 1,832.00 JPY and our DCF valuation, CDS Co Ltd (2169.T) is a buy. buying 2169.T stocks now will result in a potential gain of 28.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.2% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,658.71 - 6,476.92 | 2,349.16 |
| Upside | -9.5% - 253.5% | 28.2% |