The Discounted Cash Flow (DCF) valuation of M&A Capital Partners Co Ltd (6080.T) is 4,727.46 JPY. With the latest stock price at 2,887.00 JPY, the upside of M&A Capital Partners Co Ltd based on DCF is 63.7%.
Based on the latest price of 2,887.00 JPY and our DCF valuation, M&A Capital Partners Co Ltd (6080.T) is a buy. buying 6080.T stocks now will result in a potential gain of 63.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,198.32 - 5,525.39 | 4,727.46 |
| Upside | 45.4% - 91.4% | 63.7% |