The Discounted Cash Flow (DCF) valuation of Terilogy Co Ltd (3356.T) is 449.14 JPY. With the latest stock price at 302.00 JPY, the upside of Terilogy Co Ltd based on DCF is 48.7%.
Based on the latest price of 302.00 JPY and our DCF valuation, Terilogy Co Ltd (3356.T) is a buy. buying 3356.T stocks now will result in a potential gain of 48.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.8% | 7.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 367.80 - 621.58 | 449.14 |
| Upside | 21.8% - 105.8% | 48.7% |