The Discounted Cash Flow (DCF) valuation of Cresco Ltd (4674.T) is 2,194.69 JPY. With the latest stock price at 1,613.00 JPY, the upside of Cresco Ltd based on DCF is 36.1%.
Based on the latest price of 1,613.00 JPY and our DCF valuation, Cresco Ltd (4674.T) is a buy. buying 4674.T stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,616.95 - 3,901.53 | 2,194.69 |
| Upside | 0.2% - 141.9% | 36.1% |