The Discounted Cash Flow (DCF) valuation of Yamazaki Co Ltd (6147.T) is 1,115.06 JPY. With the latest stock price at 329.00 JPY, the upside of Yamazaki Co Ltd based on DCF is 238.9%.
Based on the latest price of 329.00 JPY and our DCF valuation, Yamazaki Co Ltd (6147.T) is a buy. buying 6147.T stocks now will result in a potential gain of 238.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.1% | 4.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 660.28 - 2,628.71 | 1,115.06 |
| Upside | 100.7% - 699.0% | 238.9% |