The Discounted Cash Flow (DCF) valuation of Ebara Corp (6361.T) is 2,360.20 JPY. With the latest stock price at 2,789.00 JPY, the upside of Ebara Corp based on DCF is -15.4%.
Based on the latest price of 2,789.00 JPY and our DCF valuation, Ebara Corp (6361.T) is a sell. selling 6361.T stocks now will result in a potential gain of 15.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.2% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,692.19 - 4,073.08 | 2,360.20 |
| Upside | -39.3% - 46.0% | -15.4% |