The Discounted Cash Flow (DCF) valuation of Intertrade Co Ltd (3747.T) is 650.03 JPY. With the latest stock price at 603.00 JPY, the upside of Intertrade Co Ltd based on DCF is 7.8%.
Based on the latest price of 603.00 JPY and our DCF valuation, Intertrade Co Ltd (3747.T) is a buy. buying 3747.T stocks now will result in a potential gain of 7.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.1% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 496.33 - 1,034.32 | 650.03 |
| Upside | -17.7% - 71.5% | 7.8% |