The Discounted Cash Flow (DCF) valuation of Eneos Holdings Inc (5020.T) is 9,672.75 JPY. With the latest stock price at 794.60 JPY, the upside of Eneos Holdings Inc based on DCF is 1117.3%.
Based on the latest price of 794.60 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 1117.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.0% | 5.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5,480.57 - 39,155.52 | 9,672.75 |
| Upside | 589.7% - 4827.7% | 1117.3% |