The Discounted Cash Flow (DCF) valuation of Rozetta Corp (6182.T) is 568.47 JPY. With the latest stock price at 590.00 JPY, the upside of Rozetta Corp based on DCF is -3.6%.
Based on the latest price of 590.00 JPY and our DCF valuation, Rozetta Corp (6182.T) is a sell. selling 6182.T stocks now will result in a potential gain of 3.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 356.74 - 4,038.02 | 568.47 |
| Upside | -39.5% - 584.4% | -3.6% |