The Discounted Cash Flow (DCF) valuation of Sanwa Co Ltd (3187.T) is 454.75 JPY. With the latest stock price at 363.00 JPY, the upside of Sanwa Co Ltd based on DCF is 25.3%.
Based on the latest price of 363.00 JPY and our DCF valuation, Sanwa Co Ltd (3187.T) is a buy. buying 3187.T stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.3% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 259.71 - 1,206.73 | 454.75 |
| Upside | -28.5% - 232.4% | 25.3% |