The Discounted Cash Flow (DCF) valuation of Torikizoku Holdings Co Ltd (3193.T) is 4,795.80 JPY. With the latest stock price at 3,110.00 JPY, the upside of Torikizoku Holdings Co Ltd based on DCF is 54.2%.
Based on the latest price of 3,110.00 JPY and our DCF valuation, Torikizoku Holdings Co Ltd (3193.T) is a buy. buying 3193.T stocks now will result in a potential gain of 54.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.1% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,948.06 - 6,202.62 | 4,795.80 |
| Upside | 26.9% - 99.4% | 54.2% |