The Discounted Cash Flow (DCF) valuation of Maruo Calcium Co Ltd (4102.T) is 9,015.17 JPY. With the latest stock price at 1,361.00 JPY, the upside of Maruo Calcium Co Ltd based on DCF is 562.4%.
Based on the latest price of 1,361.00 JPY and our DCF valuation, Maruo Calcium Co Ltd (4102.T) is a buy. buying 4102.T stocks now will result in a potential gain of 562.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.6% - 4.7% | 4.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,401.78 - 30,375.13 | 9,015.17 |
| Upside | 296.9% - 2131.8% | 562.4% |