The Discounted Cash Flow (DCF) valuation of Creema Ltd (4017.T) is 362.56 JPY. With the latest stock price at 272.00 JPY, the upside of Creema Ltd based on DCF is 33.3%.
Based on the latest price of 272.00 JPY and our DCF valuation, Creema Ltd (4017.T) is a buy. buying 4017.T stocks now will result in a potential gain of 33.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.7% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 343.24 - 445.68 | 362.56 |
| Upside | 26.2% - 63.9% | 33.3% |