The Discounted Cash Flow (DCF) valuation of Koryojyuhan Co Ltd (3495.T) is 2,747.35 JPY. With the latest stock price at 2,568.00 JPY, the upside of Koryojyuhan Co Ltd based on DCF is 7.0%.
Based on the latest price of 2,568.00 JPY and our DCF valuation, Koryojyuhan Co Ltd (3495.T) is a buy. buying 3495.T stocks now will result in a potential gain of 7.0%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.7% | 4.8% |
| Long-term Growth Rate | 2.0% - 3.6% | 2.8% |
| Fair Price | 958.26 - 29,055.28 | 2,747.35 |
| Upside | -62.7% - 1031.4% | 7.0% |