The Discounted Cash Flow (DCF) valuation of Village Vanguard Co Ltd (2769.T) is (618.47) JPY. With the latest stock price at 1,035.00 JPY, the upside of Village Vanguard Co Ltd based on DCF is -159.8%.
Based on the latest price of 1,035.00 JPY and our DCF valuation, Village Vanguard Co Ltd (2769.T) is a sell. selling 2769.T stocks now will result in a potential gain of 159.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (751.13) - (209.20) | (618.47) |
| Upside | -172.6% - -120.2% | -159.8% |