The Discounted Cash Flow (DCF) valuation of Moresco Corp (5018.T) is 823.75 JPY. With the latest stock price at 1,207.00 JPY, the upside of Moresco Corp based on DCF is -31.8%.
Based on the latest price of 1,207.00 JPY and our DCF valuation, Moresco Corp (5018.T) is a sell. selling 5018.T stocks now will result in a potential gain of 31.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.8% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 551.24 - 2,692.72 | 823.75 |
| Upside | -54.3% - 123.1% | -31.8% |