The Discounted Cash Flow (DCF) valuation of Imuraya Group Co Ltd (2209.T) is 2,998.71 JPY. With the latest stock price at 2,442.00 JPY, the upside of Imuraya Group Co Ltd based on DCF is 22.8%.
Based on the latest price of 2,442.00 JPY and our DCF valuation, Imuraya Group Co Ltd (2209.T) is a buy. buying 2209.T stocks now will result in a potential gain of 22.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.4% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,354.71 - 4,167.08 | 2,998.71 |
| Upside | -3.6% - 70.6% | 22.8% |