The Discounted Cash Flow (DCF) valuation of Lawson Inc (2651.T) is 14,311.07 JPY. With the latest stock price at 10,330.00 JPY, the upside of Lawson Inc based on DCF is 38.5%.
Based on the latest price of 10,330.00 JPY and our DCF valuation, Lawson Inc (2651.T) is a buy. buying 2651.T stocks now will result in a potential gain of 38.5%.
| Range | Selected | |
| WACC / Discount Rate | 3.4% - 4.2% | 3.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 9,761.70 - 23,106.34 | 14,311.07 |
| Upside | -5.5% - 123.7% | 38.5% |