The Discounted Cash Flow (DCF) valuation of CE Holdings Co Ltd (4320.T) is 1,745.39 JPY. With the latest stock price at 1,259.00 JPY, the upside of CE Holdings Co Ltd based on DCF is 38.6%.
Based on the latest price of 1,259.00 JPY and our DCF valuation, CE Holdings Co Ltd (4320.T) is a buy. buying 4320.T stocks now will result in a potential gain of 38.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.7% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,403.16 - 2,400.65 | 1,745.39 |
| Upside | 11.5% - 90.7% | 38.6% |