The Discounted Cash Flow (DCF) valuation of Cemedine Co Ltd (4999.T) is 1,743.29 JPY. With the latest stock price at 1,012.00 JPY, the upside of Cemedine Co Ltd based on DCF is 72.3%.
Based on the latest price of 1,012.00 JPY and our DCF valuation, Cemedine Co Ltd (4999.T) is a buy. buying 4999.T stocks now will result in a potential gain of 72.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.3% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,467.38 - 2,244.05 | 1,743.29 |
| Upside | 45.0% - 121.7% | 72.3% |