The Discounted Cash Flow (DCF) valuation of Toell Co Ltd (3361.T) is 1,118.05 JPY. With the latest stock price at 787.00 JPY, the upside of Toell Co Ltd based on DCF is 42.1%.
Based on the latest price of 787.00 JPY and our DCF valuation, Toell Co Ltd (3361.T) is a buy. buying 3361.T stocks now will result in a potential gain of 42.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.0% | 5.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 898.07 - 1,567.26 | 1,118.05 |
| Upside | 14.1% - 99.1% | 42.1% |