The Discounted Cash Flow (DCF) valuation of Isamu Paint Co Ltd (4624.T) is 8,207.78 JPY. With the latest stock price at 3,475.00 JPY, the upside of Isamu Paint Co Ltd based on DCF is 136.2%.
Based on the latest price of 3,475.00 JPY and our DCF valuation, Isamu Paint Co Ltd (4624.T) is a buy. buying 4624.T stocks now will result in a potential gain of 136.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.5% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7,108.70 - 10,259.58 | 8,207.78 |
| Upside | 104.6% - 195.2% | 136.2% |