The Discounted Cash Flow (DCF) valuation of JSR Corp (4185.T) is 5,182.68 JPY. With the latest stock price at 4,335.00 JPY, the upside of JSR Corp based on DCF is 19.6%.
Based on the latest price of 4,335.00 JPY and our DCF valuation, JSR Corp (4185.T) is a buy. buying 4185.T stocks now will result in a potential gain of 19.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 8.8% | 6.9% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 2,498.45 - 67,520.11 | 5,182.68 |
| Upside | -42.4% - 1457.6% | 19.6% |