The Discounted Cash Flow (DCF) valuation of Mutual Corp (2773.T) is 2,537.65 JPY. With the latest stock price at 1,800.00 JPY, the upside of Mutual Corp based on DCF is 41.0%.
Based on the latest price of 1,800.00 JPY and our DCF valuation, Mutual Corp (2773.T) is a buy. buying 2773.T stocks now will result in a potential gain of 41.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.6% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,269.71 - 2,969.34 | 2,537.65 |
| Upside | 26.1% - 65.0% | 41.0% |