The Discounted Cash Flow (DCF) valuation of Noevir Holdings Co Ltd (4928.T) is 5,621.87 JPY. With the latest stock price at 4,190.00 JPY, the upside of Noevir Holdings Co Ltd based on DCF is 34.2%.
Based on the latest price of 4,190.00 JPY and our DCF valuation, Noevir Holdings Co Ltd (4928.T) is a buy. buying 4928.T stocks now will result in a potential gain of 34.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.5% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,007.66 - 10,409.01 | 5,621.87 |
| Upside | -4.4% - 148.4% | 34.2% |