The Discounted Cash Flow (DCF) valuation of Tone Co Ltd (5967.T) is 282.61 JPY. With the latest stock price at 490.00 JPY, the upside of Tone Co Ltd based on DCF is -42.3%.
Based on the latest price of 490.00 JPY and our DCF valuation, Tone Co Ltd (5967.T) is a sell. selling 5967.T stocks now will result in a potential gain of 42.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 22.2% | 13.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 149.19 - 1,898.26 | 282.61 |
| Upside | -69.6% - 287.4% | -42.3% |