The Discounted Cash Flow (DCF) valuation of Suntory Beverage & Food Ltd (2587.T) is 6,684.08 JPY. With the latest stock price at 4,665.00 JPY, the upside of Suntory Beverage & Food Ltd based on DCF is 43.3%.
Based on the latest price of 4,665.00 JPY and our DCF valuation, Suntory Beverage & Food Ltd (2587.T) is a buy. buying 2587.T stocks now will result in a potential gain of 43.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.6% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5,339.53 - 9,176.96 | 6,684.08 |
| Upside | 14.5% - 96.7% | 43.3% |