The Discounted Cash Flow (DCF) valuation of Yaizu Suisankagaku Industry Co Ltd (2812.T) is 2,046.11 JPY. With the latest stock price at 1,433.00 JPY, the upside of Yaizu Suisankagaku Industry Co Ltd based on DCF is 42.8%.
Based on the latest price of 1,433.00 JPY and our DCF valuation, Yaizu Suisankagaku Industry Co Ltd (2812.T) is a buy. buying 2812.T stocks now will result in a potential gain of 42.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.5% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,540.70 - 3,916.69 | 2,046.11 |
| Upside | 7.5% - 173.3% | 42.8% |