The Discounted Cash Flow (DCF) valuation of PCI Holdings Inc (3918.T) is 1,257.17 JPY. With the latest stock price at 1,060.00 JPY, the upside of PCI Holdings Inc based on DCF is 18.6%.
Based on the latest price of 1,060.00 JPY and our DCF valuation, PCI Holdings Inc (3918.T) is a buy. buying 3918.T stocks now will result in a potential gain of 18.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,043.70 - 1,779.01 | 1,257.17 |
| Upside | -1.5% - 67.8% | 18.6% |