The Discounted Cash Flow (DCF) valuation of Anest Iwata Corp (6381.T) is 2,112.03 JPY. With the latest stock price at 1,455.00 JPY, the upside of Anest Iwata Corp based on DCF is 45.2%.
Based on the latest price of 1,455.00 JPY and our DCF valuation, Anest Iwata Corp (6381.T) is a buy. buying 6381.T stocks now will result in a potential gain of 45.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.4% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,620.47 - 3,351.05 | 2,112.03 |
| Upside | 11.4% - 130.3% | 45.2% |