The Discounted Cash Flow (DCF) valuation of Koryojyuhan Co Ltd (3495.T) is 1,079.53 JPY. With the latest stock price at 1,801.00 JPY, the upside of Koryojyuhan Co Ltd based on DCF is -40.1%.
Based on the latest price of 1,801.00 JPY and our DCF valuation, Koryojyuhan Co Ltd (3495.T) is a sell. selling 3495.T stocks now will result in a potential gain of 40.1%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 5.4% | 4.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 179.47 - 6,873.95 | 1,079.53 |
| Upside | -90.0% - 281.7% | -40.1% |