The Discounted Cash Flow (DCF) valuation of Rorze Corp (6323.T) is 1,169.77 JPY. With the latest stock price at 1,580.50 JPY, the upside of Rorze Corp based on DCF is -26.0%.
Based on the latest price of 1,580.50 JPY and our DCF valuation, Rorze Corp (6323.T) is a sell. selling 6323.T stocks now will result in a potential gain of 26.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.7% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 962.90 - 1,558.33 | 1,169.77 |
| Upside | -39.1% - -1.4% | -26.0% |