The Discounted Cash Flow (DCF) valuation of JSB Co Ltd (3480.T) is 6,263.37 JPY. With the latest stock price at 3,690.00 JPY, the upside of JSB Co Ltd based on DCF is 69.7%.
Based on the latest price of 3,690.00 JPY and our DCF valuation, JSB Co Ltd (3480.T) is a buy. buying 3480.T stocks now will result in a potential gain of 69.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,967.45 - 8,471.27 | 6,263.37 |
| Upside | 34.6% - 129.6% | 69.7% |