The Discounted Cash Flow (DCF) valuation of Morishita Jintan Co Ltd (4524.T) is 2,773.64 JPY. With the latest stock price at 2,121.00 JPY, the upside of Morishita Jintan Co Ltd based on DCF is 30.8%.
Based on the latest price of 2,121.00 JPY and our DCF valuation, Morishita Jintan Co Ltd (4524.T) is a buy. buying 4524.T stocks now will result in a potential gain of 30.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.3% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,932.15 - 5,482.15 | 2,773.64 |
| Upside | -8.9% - 158.5% | 30.8% |