The Discounted Cash Flow (DCF) valuation of Satudora Holdings Co Ltd (3544.T) is 457.61 JPY. With the latest stock price at 830.00 JPY, the upside of Satudora Holdings Co Ltd based on DCF is -44.9%.
Based on the latest price of 830.00 JPY and our DCF valuation, Satudora Holdings Co Ltd (3544.T) is a sell. selling 3544.T stocks now will result in a potential gain of 44.9%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 4.8% | 4.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (137.49) - 3,744.74 | 457.61 |
| Upside | -116.6% - 351.2% | -44.9% |