The Discounted Cash Flow (DCF) valuation of Sunny Side Up Group Inc (2180.T) is 1,222.41 JPY. With the latest stock price at 559.00 JPY, the upside of Sunny Side Up Group Inc based on DCF is 118.7%.
Based on the latest price of 559.00 JPY and our DCF valuation, Sunny Side Up Group Inc (2180.T) is a buy. buying 2180.T stocks now will result in a potential gain of 118.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.8% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 972.26 - 1,732.80 | 1,222.41 |
| Upside | 73.9% - 210.0% | 118.7% |