The Discounted Cash Flow (DCF) valuation of TSI Holdings Co Ltd (3608.T) is 5,337.10 JPY. With the latest stock price at 1,088.00 JPY, the upside of TSI Holdings Co Ltd based on DCF is 390.5%.
Based on the latest price of 1,088.00 JPY and our DCF valuation, TSI Holdings Co Ltd (3608.T) is a buy. buying 3608.T stocks now will result in a potential gain of 390.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,237.25 - 7,168.97 | 5,337.10 |
| Upside | 289.5% - 558.9% | 390.5% |