The Discounted Cash Flow (DCF) valuation of Tetsujin Inc (2404.T) is 694.73 JPY. With the latest stock price at 523.00 JPY, the upside of Tetsujin Inc based on DCF is 32.8%.
Based on the latest price of 523.00 JPY and our DCF valuation, Tetsujin Inc (2404.T) is a buy. buying 2404.T stocks now will result in a potential gain of 32.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.5% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 409.28 - 1,678.86 | 694.73 |
| Upside | -21.7% - 221.0% | 32.8% |