The Discounted Cash Flow (DCF) valuation of Maruzen CHI Holdings Co Ltd (3159.T) is 631.10 JPY. With the latest stock price at 328.00 JPY, the upside of Maruzen CHI Holdings Co Ltd based on DCF is 92.4%.
Based on the latest price of 328.00 JPY and our DCF valuation, Maruzen CHI Holdings Co Ltd (3159.T) is a buy. buying 3159.T stocks now will result in a potential gain of 92.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 6.2% | 5.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 459.55 - 999.79 | 631.10 |
| Upside | 40.1% - 204.8% | 92.4% |