The Discounted Cash Flow (DCF) valuation of Dairei Co Ltd (2883.T) is 8,279.77 JPY. With the latest stock price at 1,967.00 JPY, the upside of Dairei Co Ltd based on DCF is 320.9%.
Based on the latest price of 1,967.00 JPY and our DCF valuation, Dairei Co Ltd (2883.T) is a buy. buying 2883.T stocks now will result in a potential gain of 320.9%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.4% | 4.6% |
| Long-term Growth Rate | 2.0% - 3.6% | 2.8% |
| Fair Price | 4,770.03 - 56,097.60 | 8,279.77 |
| Upside | 142.5% - 2751.9% | 320.9% |