The Discounted Cash Flow (DCF) valuation of Eneos Holdings Inc (5020.T) is 10,507.02 JPY. With the latest stock price at 720.60 JPY, the upside of Eneos Holdings Inc based on DCF is 1358.1%.
Based on the latest price of 720.60 JPY and our DCF valuation, Eneos Holdings Inc (5020.T) is a buy. buying 5020.T stocks now will result in a potential gain of 1358.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.0% | 5.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5,573.98 - 78,555.32 | 10,507.02 |
| Upside | 673.5% - 10801.4% | 1358.1% |