The Discounted Cash Flow (DCF) valuation of CMIC Holdings Co Ltd (2309.T) is 3,747.13 JPY. With the latest stock price at 2,644.00 JPY, the upside of CMIC Holdings Co Ltd based on DCF is 41.7%.
Based on the latest price of 2,644.00 JPY and our DCF valuation, CMIC Holdings Co Ltd (2309.T) is a buy. buying 2309.T stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.7% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,785.88 - 6,699.46 | 3,747.13 |
| Upside | 5.4% - 153.4% | 41.7% |