The Discounted Cash Flow (DCF) valuation of Eneos Holdings Inc (5020.T) is 613.01 JPY. With the latest stock price at 717.50 JPY, the upside of Eneos Holdings Inc based on DCF is -14.6%.
Based on the latest price of 717.50 JPY and our DCF valuation, Eneos Holdings Inc (5020.T) is a sell. selling 5020.T stocks now will result in a potential gain of 14.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.9% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 166.25 - 1,803.83 | 613.01 |
| Upside | -76.8% - 151.4% | -14.6% |