The Discounted Cash Flow (DCF) valuation of Komehyo Holdings Co Ltd (2780.T) is 48,061.28 JPY. With the latest stock price at 2,827.00 JPY, the upside of Komehyo Holdings Co Ltd based on DCF is 1600.1%.
Based on the latest price of 2,827.00 JPY and our DCF valuation, Komehyo Holdings Co Ltd (2780.T) is a buy. buying 2780.T stocks now will result in a potential gain of 1600.1%.
| Range | Selected | |
| WACC / Discount Rate | 3.3% - 4.8% | 4.0% |
| Long-term Growth Rate | 2.0% - 3.0% | 2.5% |
| Fair Price | 24,915.59 - 304,887.94 | 48,061.28 |
| Upside | 781.3% - 10684.9% | 1600.1% |