The Discounted Cash Flow (DCF) valuation of SEC Carbon Ltd (5304.T) is 3,814.57 JPY. With the latest stock price at 2,032.00 JPY, the upside of SEC Carbon Ltd based on DCF is 87.7%.
Based on the latest price of 2,032.00 JPY and our DCF valuation, SEC Carbon Ltd (5304.T) is a buy. buying 5304.T stocks now will result in a potential gain of 87.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.8% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,372.07 - 4,469.72 | 3,814.57 |
| Upside | 65.9% - 120.0% | 87.7% |