The Discounted Cash Flow (DCF) valuation of Adastria Co Ltd (2685.T) is 4,246.21 JPY. With the latest stock price at 3,015.00 JPY, the upside of Adastria Co Ltd based on DCF is 40.8%.
Based on the latest price of 3,015.00 JPY and our DCF valuation, Adastria Co Ltd (2685.T) is a buy. buying 2685.T stocks now will result in a potential gain of 40.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.4% | 5.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3,361.82 - 5,915.43 | 4,246.21 |
| Upside | 11.5% - 96.2% | 40.8% |