The Discounted Cash Flow (DCF) valuation of Samco Inc (6387.T) is 3,865.75 JPY. With the latest stock price at 2,896.00 JPY, the upside of Samco Inc based on DCF is 33.5%.
Based on the latest price of 2,896.00 JPY and our DCF valuation, Samco Inc (6387.T) is a buy. buying 6387.T stocks now will result in a potential gain of 33.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.7% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,861.13 - 6,890.22 | 3,865.75 |
| Upside | -1.2% - 137.9% | 33.5% |