The Discounted Cash Flow (DCF) valuation of Alinco Inc (5933.T) is 3,724.09 JPY. With the latest stock price at 1,000.00 JPY, the upside of Alinco Inc based on DCF is 272.4%.
Based on the latest price of 1,000.00 JPY and our DCF valuation, Alinco Inc (5933.T) is a buy. buying 5933.T stocks now will result in a potential gain of 272.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.3% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,174.22 - 8,930.85 | 3,724.09 |
| Upside | 117.4% - 793.1% | 272.4% |