The Discounted Cash Flow (DCF) valuation of Adjuvant Cosme Japan Co Ltd (4929.T) is 449.52 JPY. With the latest stock price at 787.00 JPY, the upside of Adjuvant Cosme Japan Co Ltd based on DCF is -42.9%.
Based on the latest price of 787.00 JPY and our DCF valuation, Adjuvant Cosme Japan Co Ltd (4929.T) is a sell. selling 4929.T stocks now will result in a potential gain of 42.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.9% | 5.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 384.51 - 687.55 | 449.52 |
| Upside | -51.1% - -12.6% | -42.9% |