The Discounted Cash Flow (DCF) valuation of Adeka Corp (4401.T) is 3,745.74 JPY. With the latest stock price at 2,630.50 JPY, the upside of Adeka Corp based on DCF is 42.4%.
Based on the latest price of 2,630.50 JPY and our DCF valuation, Adeka Corp (4401.T) is a buy. buying 4401.T stocks now will result in a potential gain of 42.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.4% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,175.22 - 4,671.24 | 3,745.74 |
| Upside | 20.7% - 77.6% | 42.4% |