The Discounted Cash Flow (DCF) valuation of United Super Markets Holdings Inc (3222.T) is 763.04 JPY. With the latest stock price at 891.00 JPY, the upside of United Super Markets Holdings Inc based on DCF is -14.4%.
Based on the latest price of 891.00 JPY and our DCF valuation, United Super Markets Holdings Inc (3222.T) is a sell. selling 3222.T stocks now will result in a potential gain of 14.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.0% | 4.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 418.40 - 2,543.56 | 763.04 |
| Upside | -53.0% - 185.5% | -14.4% |