The Discounted Cash Flow (DCF) valuation of Mars Group Holdings Corp (6419.T) is 7,663.84 JPY. With the latest stock price at 2,857.00 JPY, the upside of Mars Group Holdings Corp based on DCF is 168.2%.
Based on the latest price of 2,857.00 JPY and our DCF valuation, Mars Group Holdings Corp (6419.T) is a buy. buying 6419.T stocks now will result in a potential gain of 168.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.4% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6,455.11 - 9,804.44 | 7,663.84 |
| Upside | 125.9% - 243.2% | 168.2% |