The Discounted Cash Flow (DCF) valuation of Daiohs Corp (4653.T) is 921.21 JPY. With the latest stock price at 1,496.00 JPY, the upside of Daiohs Corp based on DCF is -38.4%.
Based on the latest price of 1,496.00 JPY and our DCF valuation, Daiohs Corp (4653.T) is a sell. selling 4653.T stocks now will result in a potential gain of 38.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.0% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 570.69 - 2,212.84 | 921.21 |
| Upside | -61.9% - 47.9% | -38.4% |