The Discounted Cash Flow (DCF) valuation of Zuken Elmic Inc (4770.T) is 630.95 JPY. With the latest stock price at 428.00 JPY, the upside of Zuken Elmic Inc based on DCF is 47.4%.
Based on the latest price of 428.00 JPY and our DCF valuation, Zuken Elmic Inc (4770.T) is a buy. buying 4770.T stocks now will result in a potential gain of 47.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.3% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 519.92 - 838.16 | 630.95 |
| Upside | 21.5% - 95.8% | 47.4% |