The Discounted Cash Flow (DCF) valuation of No.1 Co Ltd (3562.T) is 2,350.63 JPY. With the latest stock price at 1,585.00 JPY, the upside of No.1 Co Ltd based on DCF is 48.3%.
Based on the latest price of 1,585.00 JPY and our DCF valuation, No.1 Co Ltd (3562.T) is a buy. buying 3562.T stocks now will result in a potential gain of 48.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.1% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,388.36 - 6,063.65 | 2,350.63 |
| Upside | -12.4% - 282.6% | 48.3% |