The Discounted Cash Flow (DCF) valuation of Saibo Co Ltd (3123.T) is 333.42 JPY. With the latest stock price at 470.00 JPY, the upside of Saibo Co Ltd based on DCF is -29.1%.
Based on the latest price of 470.00 JPY and our DCF valuation, Saibo Co Ltd (3123.T) is a sell. selling 3123.T stocks now will result in a potential gain of 29.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.5% | 4.8% |
| Long-term Growth Rate | 3.0% - 3.8% | 3.4% |
| Fair Price | (185.77) - 5,543.08 | 333.42 |
| Upside | -139.5% - 1079.4% | -29.1% |