The Discounted Cash Flow (DCF) valuation of Calbee Inc (2229.T) is 4,043.73 JPY. With the latest stock price at 2,846.50 JPY, the upside of Calbee Inc based on DCF is 42.1%.
Based on the latest price of 2,846.50 JPY and our DCF valuation, Calbee Inc (2229.T) is a buy. buying 2229.T stocks now will result in a potential gain of 42.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.1% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,704.49 - 9,054.95 | 4,043.73 |
| Upside | -5.0% - 218.1% | 42.1% |