The Discounted Cash Flow (DCF) valuation of Sugai Chemical Industry Co Ltd (4120.T) is 2,572.63 JPY. With the latest stock price at 2,051.00 JPY, the upside of Sugai Chemical Industry Co Ltd based on DCF is 25.4%.
Based on the latest price of 2,051.00 JPY and our DCF valuation, Sugai Chemical Industry Co Ltd (4120.T) is a buy. buying 4120.T stocks now will result in a potential gain of 25.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.4% | 4.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,780.32 - 4,159.01 | 2,572.63 |
| Upside | -13.2% - 102.8% | 25.4% |