The Discounted Cash Flow (DCF) valuation of Create Medic Co Ltd (5187.T) is 1,261.99 JPY. With the latest stock price at 952.00 JPY, the upside of Create Medic Co Ltd based on DCF is 32.6%.
Based on the latest price of 952.00 JPY and our DCF valuation, Create Medic Co Ltd (5187.T) is a buy. buying 5187.T stocks now will result in a potential gain of 32.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.3% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,088.61 - 1,574.92 | 1,261.99 |
| Upside | 14.3% - 65.4% | 32.6% |