The Discounted Cash Flow (DCF) valuation of CDG Co Ltd (2487.T) is 1,806.20 JPY. With the latest stock price at 1,309.00 JPY, the upside of CDG Co Ltd based on DCF is 38.0%.
Based on the latest price of 1,309.00 JPY and our DCF valuation, CDG Co Ltd (2487.T) is a buy. buying 2487.T stocks now will result in a potential gain of 38.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.0% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,575.64 - 2,230.49 | 1,806.20 |
| Upside | 20.4% - 70.4% | 38.0% |