The Discounted Cash Flow (DCF) valuation of International Conglomerate of Distribution for Automobile Holdings Co Ltd (3184.T) is 10,190.57 JPY. With the latest stock price at 4,020.00 JPY, the upside of International Conglomerate of Distribution for Automobile Holdings Co Ltd based on DCF is 153.5%.
Based on the latest price of 4,020.00 JPY and our DCF valuation, International Conglomerate of Distribution for Automobile Holdings Co Ltd (3184.T) is a buy. buying 3184.T stocks now will result in a potential gain of 153.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.9% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7,972.79 - 14,175.77 | 10,190.57 |
| Upside | 98.3% - 252.6% | 153.5% |