The Discounted Cash Flow (DCF) valuation of Lion Corp (4912.T) is 1,812.43 JPY. With the latest stock price at 1,461.50 JPY, the upside of Lion Corp based on DCF is 24.0%.
Based on the latest price of 1,461.50 JPY and our DCF valuation, Lion Corp (4912.T) is a buy. buying 4912.T stocks now will result in a potential gain of 24.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.2% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,296.87 - 3,421.94 | 1,812.43 |
| Upside | -11.3% - 134.1% | 24.0% |