The Discounted Cash Flow (DCF) valuation of DyDo Group Holdings Inc (2590.T) is 8,000.30 JPY. With the latest stock price at 2,629.00 JPY, the upside of DyDo Group Holdings Inc based on DCF is 204.3%.
Based on the latest price of 2,629.00 JPY and our DCF valuation, DyDo Group Holdings Inc (2590.T) is a buy. buying 2590.T stocks now will result in a potential gain of 204.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.6% - 5.0% | 4.3% |
| Long-term Growth Rate | 2.0% - 3.3% | 2.7% |
| Fair Price | 4,308.09 - 51,882.59 | 8,000.30 |
| Upside | 63.9% - 1873.5% | 204.3% |