The Discounted Cash Flow (DCF) valuation of Sanwa Co Ltd (3187.T) is 420.99 JPY. With the latest stock price at 385.00 JPY, the upside of Sanwa Co Ltd based on DCF is 9.3%.
Based on the latest price of 385.00 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 9.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.6% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 243.22 - 1,056.77 | 420.99 |
| Upside | -36.8% - 174.5% | 9.3% |