The Discounted Cash Flow (DCF) valuation of Rorze Corp (6323.T) is 2,677.60 JPY. With the latest stock price at 3,933.00 JPY, the upside of Rorze Corp based on DCF is -31.9%.
Based on the latest price of 3,933.00 JPY and our DCF valuation, Rorze Corp (6323.T) is a sell. selling 6323.T stocks now will result in a potential gain of 31.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.0% | 9.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,097.45 - 3,874.28 | 2,677.60 |
| Upside | -46.7% - -1.5% | -31.9% |