The Discounted Cash Flow (DCF) valuation of Rozetta Corp (6182.T) is 581.55 JPY. With the latest stock price at 513.00 JPY, the upside of Rozetta Corp based on DCF is 13.4%.
Based on the latest price of 513.00 JPY and our DCF valuation, Rozetta Corp (6182.T) is a buy. buying 6182.T stocks now will result in a potential gain of 13.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.9% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 361.29 - 4,863.95 | 581.55 |
| Upside | -29.6% - 848.1% | 13.4% |