The Discounted Cash Flow (DCF) valuation of Vega Corporation Co Ltd (3542.T) is 1,442.67 JPY. With the latest stock price at 1,818.00 JPY, the upside of Vega Corporation Co Ltd based on DCF is -20.6%.
Based on the latest price of 1,818.00 JPY and our DCF valuation, Vega Corporation Co Ltd (3542.T) is a sell. selling 3542.T stocks now will result in a potential gain of 20.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.8% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,046.73 - 2,689.99 | 1,442.67 |
| Upside | -42.4% - 48.0% | -20.6% |