The Discounted Cash Flow (DCF) valuation of Matsumoto Yushi-Seiyaku Co Ltd (4365.T) is 37,973.95 JPY. With the latest stock price at 19,030.00 JPY, the upside of Matsumoto Yushi-Seiyaku Co Ltd based on DCF is 99.5%.
Based on the latest price of 19,030.00 JPY and our DCF valuation, Matsumoto Yushi-Seiyaku Co Ltd (4365.T) is a buy. buying 4365.T stocks now will result in a potential gain of 99.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.5% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 33,865.47 - 44,011.25 | 37,973.95 |
| Upside | 78.0% - 131.3% | 99.5% |