The Discounted Cash Flow (DCF) valuation of Sekisui Jushi Corp (4212.T) is 1,963.95 JPY. With the latest stock price at 2,218.00 JPY, the upside of Sekisui Jushi Corp based on DCF is -11.5%.
Based on the latest price of 2,218.00 JPY and our DCF valuation, Sekisui Jushi Corp (4212.T) is a sell. selling 4212.T stocks now will result in a potential gain of 11.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.1% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,379.56 - 3,478.00 | 1,963.95 |
| Upside | -37.8% - 56.8% | -11.5% |