The Discounted Cash Flow (DCF) valuation of United & Collective Co Ltd (3557.T) is 931.48 JPY. With the latest stock price at 900.00 JPY, the upside of United & Collective Co Ltd based on DCF is 3.5%.
Based on the latest price of 900.00 JPY and our DCF valuation, United & Collective Co Ltd (3557.T) is a buy. buying 3557.T stocks now will result in a potential gain of 3.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.4% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 493.15 - 2,649.57 | 931.48 |
| Upside | -45.2% - 194.4% | 3.5% |