The Discounted Cash Flow (DCF) valuation of C'Bon Cosmetics Co Ltd (4926.T) is 1,291.89 JPY. With the latest stock price at 1,134.00 JPY, the upside of C'Bon Cosmetics Co Ltd based on DCF is 13.9%.
Based on the latest price of 1,134.00 JPY and our DCF valuation, C'Bon Cosmetics Co Ltd (4926.T) is a buy. buying 4926.T stocks now will result in a potential gain of 13.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.8% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,062.54 - 2,185.63 | 1,291.89 |
| Upside | -6.3% - 92.7% | 13.9% |