The Discounted Cash Flow (DCF) valuation of Matsumoto Yushi-Seiyaku Co Ltd (4365.T) is 32,688.14 JPY. With the latest stock price at 17,350.00 JPY, the upside of Matsumoto Yushi-Seiyaku Co Ltd based on DCF is 88.4%.
Based on the latest price of 17,350.00 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 88.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.5% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 29,109.68 - 37,995.80 | 32,688.14 |
| Upside | 67.8% - 119.0% | 88.4% |