The Discounted Cash Flow (DCF) valuation of Yakult Honsha Co Ltd (2267.T) is 3,463.74 JPY. With the latest stock price at 2,646.50 JPY, the upside of Yakult Honsha Co Ltd based on DCF is 30.9%.
Based on the latest price of 2,646.50 JPY and our DCF valuation, Yakult Honsha Co Ltd (2267.T) is a buy. buying 2267.T stocks now will result in a potential gain of 30.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.9% | 5.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,424.00 - 7,567.56 | 3,463.74 |
| Upside | -8.4% - 185.9% | 30.9% |