The Discounted Cash Flow (DCF) valuation of Temairazu Inc (2477.T) is 3,936.85 JPY. With the latest stock price at 3,060.00 JPY, the upside of Temairazu Inc based on DCF is 28.7%.
Based on the latest price of 3,060.00 JPY and our DCF valuation, Temairazu Inc (2477.T) is a buy. buying 2477.T stocks now will result in a potential gain of 28.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.8% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,441.62 - 4,706.04 | 3,936.85 |
| Upside | 12.5% - 53.8% | 28.7% |