The Discounted Cash Flow (DCF) valuation of ZOZO Inc (3092.T) is 1,396.48 JPY. With the latest stock price at 1,504.50 JPY, the upside of ZOZO Inc based on DCF is -7.2%.
Based on the latest price of 1,504.50 JPY and our DCF valuation, ZOZO Inc (3092.T) is a sell. selling 3092.T stocks now will result in a potential gain of 7.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,007.59 - 2,472.97 | 1,396.48 |
| Upside | -33.0% - 64.4% | -7.2% |