The Discounted Cash Flow (DCF) valuation of Mory Industries Inc (5464.T) is 1,688.44 JPY. With the latest stock price at 905.00 JPY, the upside of Mory Industries Inc based on DCF is 86.6%.
Based on the latest price of 905.00 JPY and our DCF valuation, Mory Industries Inc (5464.T) is a buy. buying 5464.T stocks now will result in a potential gain of 86.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.5% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,447.02 - 2,087.04 | 1,688.44 |
| Upside | 59.9% - 130.6% | 86.6% |