The Discounted Cash Flow (DCF) valuation of Chikaranomoto Holdings Co Ltd (3561.T) is 2,016.15 JPY. With the latest stock price at 1,377.00 JPY, the upside of Chikaranomoto Holdings Co Ltd based on DCF is 46.4%.
Based on the latest price of 1,377.00 JPY and our DCF valuation, Chikaranomoto Holdings Co Ltd (3561.T) is a buy. buying 3561.T stocks now will result in a potential gain of 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.9% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,503.62 - 3,205.80 | 2,016.15 |
| Upside | 9.2% - 132.8% | 46.4% |