The Discounted Cash Flow (DCF) valuation of Y's Table Corp (2798.T) is 7,618.06 JPY. With the latest stock price at 2,951.00 JPY, the upside of Y's Table Corp based on DCF is 158.2%.
Based on the latest price of 2,951.00 JPY and our DCF valuation, Y's Table Corp (2798.T) is a buy. buying 2798.T stocks now will result in a potential gain of 158.2%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 5.3% | 4.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,451.77 - 28,427.33 | 7,618.06 |
| Upside | 50.9% - 863.3% | 158.2% |