The Discounted Cash Flow (DCF) valuation of Apple International Co Ltd (2788.T) is 326.70 JPY. With the latest stock price at 368.00 JPY, the upside of Apple International Co Ltd based on DCF is -11.2%.
Based on the latest price of 368.00 JPY and our DCF valuation, Apple International Co Ltd (2788.T) is a sell. selling 2788.T stocks now will result in a potential gain of 11.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.9% | 5.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 104.32 - 1,976.35 | 326.70 |
| Upside | -71.7% - 437.1% | -11.2% |