The Discounted Cash Flow (DCF) valuation of Daitobo Co Ltd (3202.T) is 83.13 JPY. With the latest stock price at 127.00 JPY, the upside of Daitobo Co Ltd based on DCF is -34.5%.
Based on the latest price of 127.00 JPY and our DCF valuation, Daitobo Co Ltd (3202.T) is a sell. selling 3202.T stocks now will result in a potential gain of 34.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 7.8% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (63.07) - 1,069.13 | 83.13 |
| Upside | -149.7% - 741.8% | -34.5% |