The Discounted Cash Flow (DCF) valuation of Yamada Consulting Group Co Ltd (4792.T) is 2,631.16 JPY. With the latest stock price at 1,610.00 JPY, the upside of Yamada Consulting Group Co Ltd based on DCF is 63.4%.
Based on the latest price of 1,610.00 JPY and our DCF valuation, Yamada Consulting Group Co Ltd (4792.T) is a buy. buying 4792.T stocks now will result in a potential gain of 63.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.9% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,283.16 - 3,160.52 | 2,631.16 |
| Upside | 41.8% - 96.3% | 63.4% |