The Discounted Cash Flow (DCF) valuation of Teraoka Seisakusho Co Ltd (4987.T) is (1,444.62) JPY. With the latest stock price at 561.00 JPY, the upside of Teraoka Seisakusho Co Ltd based on DCF is -357.5%.
Based on the latest price of 561.00 JPY and our DCF valuation, Teraoka Seisakusho Co Ltd (4987.T) is a sell. selling 4987.T stocks now will result in a potential gain of 357.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.8% | 5.7% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (12,284.90) - (721.81) | (1,444.62) |
| Upside | -2289.8% - -228.7% | -357.5% |