The Discounted Cash Flow (DCF) valuation of Pietro Co Ltd (2818.T) is 1,004.84 JPY. With the latest stock price at 1,741.00 JPY, the upside of Pietro Co Ltd based on DCF is -42.3%.
Based on the latest price of 1,741.00 JPY and our DCF valuation, Pietro Co Ltd (2818.T) is a sell. selling 2818.T stocks now will result in a potential gain of 42.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.0% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 654.44 - 2,083.57 | 1,004.84 |
| Upside | -62.4% - 19.7% | -42.3% |