The Discounted Cash Flow (DCF) valuation of EPS Holdings Inc (4282.T) is 1,159.04 JPY. With the latest stock price at 1,798.00 JPY, the upside of EPS Holdings Inc based on DCF is -35.5%.
Based on the latest price of 1,798.00 JPY and our DCF valuation, EPS Holdings Inc (4282.T) is a sell. selling 4282.T stocks now will result in a potential gain of 35.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.5% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 791.66 - 3,264.89 | 1,159.04 |
| Upside | -56.0% - 81.6% | -35.5% |