The Discounted Cash Flow (DCF) valuation of TAC Co Ltd (4319.T) is 478.09 JPY. With the latest stock price at 223.00 JPY, the upside of TAC Co Ltd based on DCF is 114.4%.
Based on the latest price of 223.00 JPY and our DCF valuation, TAC Co Ltd (4319.T) is a buy. buying 4319.T stocks now will result in a potential gain of 114.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.4% | 4.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 406.18 - 593.59 | 478.09 |
| Upside | 82.1% - 166.2% | 114.4% |